{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Summary Sheet","May 2012-13 Allocation"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":9,"defined_names":9,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary Sheet","index":0,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[[63,0,63,3]]}
["School System","MFP\nState\nAllocation\n\n(Grossed up for \nAdmin. Fee)","Local\nAllocation\n\n(Grossed up \nfor Admin. Fee)","Total \nAdmin. Fee"]
[null,1,2,3]
["New Beginnings, UNO \n(Capdau without Early College H.S.)",{"$f":"'May 2012-13 Allocation'!AB8-'May 2012-13 Allocation'!Y8","v":1459168.3473342801},{"$f":"'May 2012-13 Allocation'!AS8-'May 2012-13 Allocation'!AP8","v":1680405},{"$f":"'May 2012-13 Allocation'!Y8+'May 2012-13 Allocation'!AP8","v":-62630.167266977485}]
["New Beginnings, UNO \n(Medard Nelson)",{"$f":"'May 2012-13 Allocation'!AB9-'May 2012-13 Allocation'!Y9","v":1732334.9246439186},{"$f":"'May 2012-13 Allocation'!AS9-'May 2012-13 Allocation'!AP9","v":1928062},{"$f":"'May 2012-13 Allocation'!Y9+'May 2012-13 Allocation'!AP9","v":-73340.23393652268}]
["New Beginnings, UNO\n(Thurgood Marshall Early College HS)",{"$f":"'May 2012-13 Allocation'!AB10-'May 2012-13 Allocation'!Y10","v":2524138.292545625},{"$f":"'May 2012-13 Allocation'!AS10-'May 2012-13 Allocation'!AP10","v":2758870},{"$f":"'May 2012-13 Allocation'!Y10+'May 2012-13 Allocation'!AP10","v":-105792.46129455681}]
["New Beginnings, UNO\nGentilly Terrace Charter School",{"$f":"'May 2012-13 Allocation'!AB11-'May 2012-13 Allocation'!Y11","v":1594892.711357224},{"$f":"'May 2012-13 Allocation'!AS11-'May 2012-13 Allocation'!AP11","v":1785258.5},{"$f":"'May 2012-13 Allocation'!Y11+'May 2012-13 Allocation'!AP11","v":-67427.873077970246}]
["Educators for Quality Alternatives \n(The NET Charter School)\nNot in a District Building",{"$f":"'May 2012-13 Allocation'!AB12-'May 2012-13 Allocation'!Y12","v":702930.29312884819},{"$f":"'May 2012-13 Allocation'!AS12-'May 2012-13 Allocation'!AP12","v":747252},{"$f":"'May 2012-13 Allocation'!Y12+'May 2012-13 Allocation'!AP12","v":-29003.645862576966}]
["Crescent Leadership Academy\n(Crescent Leadership Acad./Schwarz)\nNot in a District Building",{"$f":"'May 2012-13 Allocation'!AB13-'May 2012-13 Allocation'!Y13","v":635605.19181613857},{"$f":"'May 2012-13 Allocation'!AS13-'May 2012-13 Allocation'!AP13","v":786324},{"$f":"'May 2012-13 Allocation'!Y13+'May 2012-13 Allocation'!AP13","v":-28438.583836322774}]
["Future is Now\n(John McDonogh Senior H.S.)",{"$f":"'May 2012-13 Allocation'!AB14-'May 2012-13 Allocation'!Y14","v":1633541.1544355839},{"$f":"'May 2012-13 Allocation'!AS14-'May 2012-13 Allocation'!AP14","v":1607068},{"$f":"'May 2012-13 Allocation'!Y14+'May 2012-13 Allocation'!AP14","v":-64812.183088711681}]
["Crescent City Schools, Inc.\n(Crescent City School)(Tubman)",{"$f":"'May 2012-13 Allocation'!AB15-'May 2012-13 Allocation'!Y15","v":2149915.2486702045},{"$f":"'May 2012-13 Allocation'!AS15-'May 2012-13 Allocation'!AP15","v":2198697},{"$f":"'May 2012-13 Allocation'!Y15+'May 2012-13 Allocation'!AP15","v":-87136.2661865564}]
["Comm. Leaders Adv. Student Suc\n(Fannie C. Williams)",{"$f":"'May 2012-13 Allocation'!AB16-'May 2012-13 Allocation'!Y16","v":2141873.9137184117},{"$f":"'May 2012-13 Allocation'!AS16-'May 2012-13 Allocation'!AP16","v":2171430},{"$f":"'May 2012-13 Allocation'!Y16+'May 2012-13 Allocation'!AP16","v":-86266.078274368236}]
["Lagniappe Academies, Inc.\n(Lagniappe Academies)\nNot in a District Building",{"$f":"'May 2012-13 Allocation'!AB17-'May 2012-13 Allocation'!Y17","v":437543.39224185701},{"$f":"'May 2012-13 Allocation'!AS17-'May 2012-13 Allocation'!AP17","v":615384},{"$f":"'May 2012-13 Allocation'!Y17+'May 2012-13 Allocation'!AP17","v":-21058.547844837143}]
["Spirit of Excellence Academy\n(Spirit of Exc. Academy)(Harney)",{"$f":"'May 2012-13 Allocation'!AB18-'May 2012-13 Allocation'!Y18","v":1660365.2882820957},{"$f":"'May 2012-13 Allocation'!AS18-'May 2012-13 Allocation'!AP18","v":1607068},{"$f":"'May 2012-13 Allocation'!Y18+'May 2012-13 Allocation'!AP18","v":-65414.813487464067}]
["Morris Jeff. Community Sch, Inc.\n(Morris Jeff. Community School)",{"$f":"'May 2012-13 Allocation'!AB19-'May 2012-13 Allocation'!Y19","v":1241617.4692692894},{"$f":"'May 2012-13 Allocation'!AS19-'May 2012-13 Allocation'!AP19","v":1179232.5},{"$f":"'May 2012-13 Allocation'!Y19+'May 2012-13 Allocation'!AP19","v":-44568.862108373563}]
["ReNew Schools\n(Live Oak Elementary)",{"$f":"'May 2012-13 Allocation'!AB20-'May 2012-13 Allocation'!Y20","v":2938051.8500610651},{"$f":"'May 2012-13 Allocation'!AS20-'May 2012-13 Allocation'!AP20","v":2666297.5},{"$f":"'May 2012-13 Allocation'!Y20+'May 2012-13 Allocation'!AP20","v":-112367.37276160604}]
["ReNew Schools\n(Laurel Elementary)",{"$f":"'May 2012-13 Allocation'!AB21-'May 2012-13 Allocation'!Y21","v":2879277.4619240616},{"$f":"'May 2012-13 Allocation'!AS21-'May 2012-13 Allocation'!AP21","v":2746275},{"$f":"'May 2012-13 Allocation'!Y21+'May 2012-13 Allocation'!AP21","v":-112865.26174562129}]
["ReNew Schools*\n(K-8 Charter School/Sarah Reed)",{"$f":"'May 2012-13 Allocation'!AB22-'May 2012-13 Allocation'!Y22","v":2570331.1663430533},{"$f":"'May 2012-13 Allocation'!AS22-'May 2012-13 Allocation'!AP22","v":2662362},{"$f":"'May 2012-13 Allocation'!Y22+'May 2012-13 Allocation'!AP22","v":-104653.86332686109}]
["ReNew Schools*\n(ReNew Accel. H.S., City Park)",{"$f":"'May 2012-13 Allocation'!AB23-'May 2012-13 Allocation'!Y23","v":748021.76544964709},{"$f":"'May 2012-13 Allocation'!AS23-'May 2012-13 Allocation'!AP23","v":774127},{"$f":"'May 2012-13 Allocation'!Y23+'May 2012-13 Allocation'!AP23","v":-31263.081374754489}]
["ReNew Schools*\n(ReNew Accel. H.S., West Bank)",{"$f":"'May 2012-13 Allocation'!AB24-'May 2012-13 Allocation'!Y24","v":777071.63471417024},{"$f":"'May 2012-13 Allocation'!AS24-'May 2012-13 Allocation'!AP24","v":751084},{"$f":"'May 2012-13 Allocation'!Y24+'May 2012-13 Allocation'!AP24","v":-30563.112694283405}]
["Arise Academy\n(Arise Academy)",{"$f":"'May 2012-13 Allocation'!AB25-'May 2012-13 Allocation'!Y25","v":1710451.3399886722},{"$f":"'May 2012-13 Allocation'!AS25-'May 2012-13 Allocation'!AP25","v":1649028},{"$f":"'May 2012-13 Allocation'!Y25+'May 2012-13 Allocation'!AP25","v":-67189.586799773446}]
["Success Preparatory Academy\n(Success Prep)",{"$f":"'May 2012-13 Allocation'!AB26-'May 2012-13 Allocation'!Y26","v":1678899.1796683697},{"$f":"'May 2012-13 Allocation'!AS26-'May 2012-13 Allocation'!AP26","v":1701524.5},{"$f":"'May 2012-13 Allocation'!Y26+'May 2012-13 Allocation'!AP26","v":-67680.654678887484}]
["Benjamin E. Mays Schools\n(Benjamin Mays Prep)",{"$f":"'May 2012-13 Allocation'!AB27-'May 2012-13 Allocation'!Y27","v":1240783.5322404613},{"$f":"'May 2012-13 Allocation'!AS27-'May 2012-13 Allocation'!AP27","v":1437176.5},{"$f":"'May 2012-13 Allocation'!Y27+'May 2012-13 Allocation'!AP27","v":-53723.995144920947}]
["Pride College Prep Academy\n(Pride College Prep)",{"$f":"'May 2012-13 Allocation'!AB28-'May 2012-13 Allocation'!Y28","v":1191805.3451913586},{"$f":"'May 2012-13 Allocation'!AS28-'May 2012-13 Allocation'!AP28","v":1342720},{"$f":"'May 2012-13 Allocation'!Y28+'May 2012-13 Allocation'!AP28","v":-50690.506903827176}]
["Advocates for Arts and Tech.\n(Crocker Arts)",{"$f":"'May 2012-13 Allocation'!AB29-'May 2012-13 Allocation'!Y29","v":960823.29451600008},{"$f":"'May 2012-13 Allocation'!AS29-'May 2012-13 Allocation'!AP29","v":1038410},{"$f":"'May 2012-13 Allocation'!Y29+'May 2012-13 Allocation'!AP29","v":-39987.821189474722}]
["Intercultural Charter School Brd.\n(Intercultural Charter)",{"$f":"'May 2012-13 Allocation'!AB30-'May 2012-13 Allocation'!Y30","v":1511076.1812311632},{"$f":"'May 2012-13 Allocation'!AS30-'May 2012-13 Allocation'!AP30","v":1613362},{"$f":"'May 2012-13 Allocation'!Y30+'May 2012-13 Allocation'!AP30","v":-62488.763624623265}]
["Crescent City Schools, Inc.\n(Akili Academy)",{"$f":"'May 2012-13 Allocation'!AB31-'May 2012-13 Allocation'!Y31","v":1622201.0328797377},{"$f":"'May 2012-13 Allocation'!AS31-'May 2012-13 Allocation'!AP31","v":1607068},{"$f":"'May 2012-13 Allocation'!Y31+'May 2012-13 Allocation'!AP31","v":-64585.380657594753}]
["Advocates for Science & Math\n(Sci Academy)",{"$f":"'May 2012-13 Allocation'!AB32-'May 2012-13 Allocation'!Y32","v":2009053.689406564},{"$f":"'May 2012-13 Allocation'!AS32-'May 2012-13 Allocation'!AP32","v":1607161},{"$f":"'May 2012-13 Allocation'!Y32+'May 2012-13 Allocation'!AP32","v":-72426.697231293059}]
["Collegiate Academies\n(G.W. Carver Collegiate Academy)",{"$f":"'May 2012-13 Allocation'!AB33-'May 2012-13 Allocation'!Y33","v":479311.52860606532},{"$f":"'May 2012-13 Allocation'!AS33-'May 2012-13 Allocation'!AP33","v":436384},{"$f":"'May 2012-13 Allocation'!Y33+'May 2012-13 Allocation'!AP33","v":-18313.910572121305}]
["Collegiate Academies\n(G.W. Carver Preparatory Academy)",{"$f":"'May 2012-13 Allocation'!AB34-'May 2012-13 Allocation'!Y34","v":442116.39276396192},{"$f":"'May 2012-13 Allocation'!AS34-'May 2012-13 Allocation'!AP34","v":440580},{"$f":"'May 2012-13 Allocation'!Y34+'May 2012-13 Allocation'!AP34","v":-17653.927855279238}]
["Miller-McCoy Academy\n(Miller-McCoy Academy)",{"$f":"'May 2012-13 Allocation'!AB35-'May 2012-13 Allocation'!Y35","v":1830650.5518265129},{"$f":"'May 2012-13 Allocation'!AS35-'May 2012-13 Allocation'!AP35","v":1644471.5},{"$f":"'May 2012-13 Allocation'!Y35+'May 2012-13 Allocation'!AP35","v":-69750.958198441615}]
["N.O. College Prep Academies\n(N. O. College Prep /S. Williams)",{"$f":"'May 2012-13 Allocation'!AB36-'May 2012-13 Allocation'!Y36","v":1391415.178410938},{"$f":"'May 2012-13 Allocation'!AS36-'May 2012-13 Allocation'!AP36","v":1485477},{"$f":"'May 2012-13 Allocation'!Y36+'May 2012-13 Allocation'!AP36","v":-57811.955641902925}]
["N. O. College Prep\n(Cohen College Prep)",{"$f":"'May 2012-13 Allocation'!AB37-'May 2012-13 Allocation'!Y37","v":2218836.1265351549},{"$f":"'May 2012-13 Allocation'!AS37-'May 2012-13 Allocation'!AP37","v":2087510},{"$f":"'May 2012-13 Allocation'!Y37+'May 2012-13 Allocation'!AP37","v":-86126.922530703101}]
["Broadmoor Charter\n (Andrew H. Wilson/Mc #7)",{"$f":"'May 2012-13 Allocation'!AB38-'May 2012-13 Allocation'!Y38","v":2501256.5517992633},{"$f":"'May 2012-13 Allocation'!AS38-'May 2012-13 Allocation'!AP38","v":2521689},{"$f":"'May 2012-13 Allocation'!Y38+'May 2012-13 Allocation'!AP38","v":-100625.33114256305}]
["Dryades YMCA\n(James M. Singleton Charter Middle)\nNot in a District Building",{"$f":"'May 2012-13 Allocation'!AB39-'May 2012-13 Allocation'!Y39","v":2190712.6725125401},{"$f":"'May 2012-13 Allocation'!AS39-'May 2012-13 Allocation'!AP39","v":2932842},{"$f":"'May 2012-13 Allocation'!Y39+'May 2012-13 Allocation'!AP39","v":-102537.24117207297}]
["Friends of King \n(Martin Luther King Elem.)",{"$f":"'May 2012-13 Allocation'!AB40-'May 2012-13 Allocation'!Y40","v":2528633.9334951541},{"$f":"'May 2012-13 Allocation'!AS40-'May 2012-13 Allocation'!AP40","v":2888992.5},{"$f":"'May 2012-13 Allocation'!Y40+'May 2012-13 Allocation'!AP40","v":-108450.92794637324}]
["Friends of King\n(Joseph A. Craig)",{"$f":"'May 2012-13 Allocation'!AB41-'May 2012-13 Allocation'!Y41","v":1549806.9268745191},{"$f":"'May 2012-13 Allocation'!AS41-'May 2012-13 Allocation'!AP41","v":1420346},{"$f":"'May 2012-13 Allocation'!Y41+'May 2012-13 Allocation'!AP41","v":-59403.058537490389}]
["New Orleans Charter School Fdtn.\n (Mc #28 City Park)",{"$f":"'May 2012-13 Allocation'!AB42-'May 2012-13 Allocation'!Y42","v":1515790.1341416449},{"$f":"'May 2012-13 Allocation'!AS42-'May 2012-13 Allocation'!AP42","v":1774754.5},{"$f":"'May 2012-13 Allocation'!Y42+'May 2012-13 Allocation'!AP42","v":-65896.178068122987}]
["Choice Foundation\n(Lafayette Academy)",{"$f":"'May 2012-13 Allocation'!AB43-'May 2012-13 Allocation'!Y43","v":3630568.8485867507},{"$f":"'May 2012-13 Allocation'!AS43-'May 2012-13 Allocation'!AP43","v":3742825},{"$f":"'May 2012-13 Allocation'!Y43+'May 2012-13 Allocation'!AP43","v":-147632.51558251592}]
["Choice Foundation \n(Esperanza/Crossman)",{"$f":"'May 2012-13 Allocation'!AB44-'May 2012-13 Allocation'!Y44","v":1916627.1378896639},{"$f":"'May 2012-13 Allocation'!AS44-'May 2012-13 Allocation'!AP44","v":1940596.5},{"$f":"'May 2012-13 Allocation'!Y44+'May 2012-13 Allocation'!AP44","v":-77253.495277651193}]
["Choice Foundation (Takeover)\n (McDonogh #42)",{"$f":"'May 2012-13 Allocation'!AB45-'May 2012-13 Allocation'!Y45","v":1551632.4731312329},{"$f":"'May 2012-13 Allocation'!AS45-'May 2012-13 Allocation'!AP45","v":1781202},{"$f":"'May 2012-13 Allocation'!Y45+'May 2012-13 Allocation'!AP45","v":-66656.689462624665}]
["Algiers Charter School Assoc. \n(Martin Behrman)",{"$f":"'May 2012-13 Allocation'!AB46-'May 2012-13 Allocation'!Y46","v":2625225.4243127671},{"$f":"'May 2012-13 Allocation'!AS46-'May 2012-13 Allocation'!AP46","v":2826052.5},{"$f":"'May 2012-13 Allocation'!Y46+'May 2012-13 Allocation'!AP46","v":-109163.2107773899}]
["Algiers Charter School Assoc. \n(Dwight D. Eisenhower)",{"$f":"'May 2012-13 Allocation'!AB47-'May 2012-13 Allocation'!Y47","v":2346618.6096300143},{"$f":"'May 2012-13 Allocation'!AS47-'May 2012-13 Allocation'!AP47","v":2488160.5},{"$f":"'May 2012-13 Allocation'!Y47+'May 2012-13 Allocation'!AP47","v":-97175.402524316523}]
["Algiers Charter School Assoc. \n(William J. Fischer)",{"$f":"'May 2012-13 Allocation'!AB48-'May 2012-13 Allocation'!Y48","v":2545088.6337358691},{"$f":"'May 2012-13 Allocation'!AS48-'May 2012-13 Allocation'!AP48","v":2641293.5},{"$f":"'May 2012-13 Allocation'!Y48+'May 2012-13 Allocation'!AP48","v":-104699.170489946}]
["Algiers Charter School Assoc.\n (McDonogh #32)",{"$f":"'May 2012-13 Allocation'!AB49-'May 2012-13 Allocation'!Y49","v":1926849.4822115039},{"$f":"'May 2012-13 Allocation'!AS49-'May 2012-13 Allocation'!AP49","v":1907100.5},{"$f":"'May 2012-13 Allocation'!Y49+'May 2012-13 Allocation'!AP49","v":-77620.626141336499}]
["Algiers Charter School Assoc.\n(O. P. Walker Sr. High)",{"$f":"'May 2012-13 Allocation'!AB50-'May 2012-13 Allocation'!Y50","v":3780753.3501730426},{"$f":"'May 2012-13 Allocation'!AS50-'May 2012-13 Allocation'!AP50","v":3717921},{"$f":"'May 2012-13 Allocation'!Y50+'May 2012-13 Allocation'!AP50","v":-151070.40140672645}]
["Algiers Charter School Assoc. \n(ACSA Tech High at Rosenwald)",{"$f":"'May 2012-13 Allocation'!AB51-'May 2012-13 Allocation'!Y51","v":1109356.644067548},{"$f":"'May 2012-13 Allocation'!AS51-'May 2012-13 Allocation'!AP51","v":1021402.5},{"$f":"'May 2012-13 Allocation'!Y51+'May 2012-13 Allocation'!AP51","v":-44470.279204372157}]
["Instititute of Academic Excellence,\nSUNO  (Sophie B. Wright)",{"$f":"'May 2012-13 Allocation'!AB52-'May 2012-13 Allocation'!Y52","v":1851073.7005582908},{"$f":"'May 2012-13 Allocation'!AS52-'May 2012-13 Allocation'!AP52","v":2028766},{"$f":"'May 2012-13 Allocation'!Y52+'May 2012-13 Allocation'!AP52","v":-77596.794011165824}]
["KIPP New Orleans\n(Edward Phillips/Kipp Believe)",{"$f":"'May 2012-13 Allocation'!AB53-'May 2012-13 Allocation'!Y53","v":2432974.2426679302},{"$f":"'May 2012-13 Allocation'!AS53-'May 2012-13 Allocation'!AP53","v":2559560},{"$f":"'May 2012-13 Allocation'!Y53+'May 2012-13 Allocation'!AP53","v":-100102.05940436402}]
["KIPP New Orleans\n(McDonogh #15)",{"$f":"'May 2012-13 Allocation'!AB54-'May 2012-13 Allocation'!Y54","v":3135709.0178696988},{"$f":"'May 2012-13 Allocation'!AS54-'May 2012-13 Allocation'!AP54","v":3223954},{"$f":"'May 2012-13 Allocation'!Y54+'May 2012-13 Allocation'!AP54","v":-126640.35896195043}]
["KIPP New Orleans\n(KIPP Central City Academy)",{"$f":"'May 2012-13 Allocation'!AB55-'May 2012-13 Allocation'!Y55","v":1670709.1091397535},{"$f":"'May 2012-13 Allocation'!AS55-'May 2012-13 Allocation'!AP55","v":1690967},{"$f":"'May 2012-13 Allocation'!Y55+'May 2012-13 Allocation'!AP55","v":-67901.602500275811}]
["KIPP New Orleans, Inc.\n(Kipp Central City Primary)",{"$f":"'May 2012-13 Allocation'!AB56-'May 2012-13 Allocation'!Y56","v":1342047.7354745741},{"$f":"'May 2012-13 Allocation'!AS56-'May 2012-13 Allocation'!AP56","v":1260851.5},{"$f":"'May 2012-13 Allocation'!Y56+'May 2012-13 Allocation'!AP56","v":-52043.746652036541}]
["KIPP New Orleans, Inc.\n(Kipp Central City Primary)\nK-1 not in a District Building",{"$f":"'May 2012-13 Allocation'!AB57-'May 2012-13 Allocation'!Y57","v":681388.26315789472},{"$f":"'May 2012-13 Allocation'!AS57-'May 2012-13 Allocation'!AP57","v":1040292},{"$f":"'May 2012-13 Allocation'!Y57+'May 2012-13 Allocation'!AP57","v":-34433.605263157893}]
["KIPP New Orleans, Inc.\n(Kipp Renaissance High School)",{"$f":"'May 2012-13 Allocation'!AB58-'May 2012-13 Allocation'!Y58","v":1565388.8952535884},{"$f":"'May 2012-13 Allocation'!AS58-'May 2012-13 Allocation'!AP58","v":1495839},{"$f":"'May 2012-13 Allocation'!Y58+'May 2012-13 Allocation'!AP58","v":-62102.559821176765}]
["KIPP New Orleans, Inc.\nKipp N. O. Leadership Academy)",{"$f":"'May 2012-13 Allocation'!AB59-'May 2012-13 Allocation'!Y59","v":2251616.8376281345},{"$f":"'May 2012-13 Allocation'!AS59-'May 2012-13 Allocation'!AP59","v":2177710},{"$f":"'May 2012-13 Allocation'!Y59+'May 2012-13 Allocation'!AP59","v":-88980.726900689464}]
["Firstline Schools, Inc.\n(Samuel J. Green)",{"$f":"'May 2012-13 Allocation'!AB60-'May 2012-13 Allocation'!Y60","v":2373062.8464345606},{"$f":"'May 2012-13 Allocation'!AS60-'May 2012-13 Allocation'!AP60","v":2146254},{"$f":"'May 2012-13 Allocation'!Y60+'May 2012-13 Allocation'!AP60","v":-90386.33692869122}]
["Firstline Schools, Inc.\n(N. O. Charter Middle at Ashe)",{"$f":"'May 2012-13 Allocation'!AB61-'May 2012-13 Allocation'!Y61","v":2308663.6126535218},{"$f":"'May 2012-13 Allocation'!AS61-'May 2012-13 Allocation'!AP61","v":2045550},{"$f":"'May 2012-13 Allocation'!Y61+'May 2012-13 Allocation'!AP61","v":-87176.885667662078}]
["Firstline Schools, Inc.*\n(Firstline H.S. Charter)(Clark)",{"$f":"'May 2012-13 Allocation'!AB62-'May 2012-13 Allocation'!Y62","v":1999085.8272941448},{"$f":"'May 2012-13 Allocation'!AS62-'May 2012-13 Allocation'!AP62","v":1718227},{"$f":"'May 2012-13 Allocation'!Y62+'May 2012-13 Allocation'!AP62","v":-75166.362611644436}]
["Firstline Schools, Inc.\n(Dibert School)",{"$f":"'May 2012-13 Allocation'!AB63-'May 2012-13 Allocation'!Y63","v":2193432.2933318554},{"$f":"'May 2012-13 Allocation'!AS63-'May 2012-13 Allocation'!AP63","v":1988904},{"$f":"'May 2012-13 Allocation'!Y63+'May 2012-13 Allocation'!AP63","v":-83646.725866637105}]
["Firstline Schools, Inc.\n(Langston Hughes Academy)",{"$f":"'May 2012-13 Allocation'!AB64-'May 2012-13 Allocation'!Y64","v":2801502.1504852274},{"$f":"'May 2012-13 Allocation'!AS64-'May 2012-13 Allocation'!AP64","v":2710616},{"$f":"'May 2012-13 Allocation'!Y64+'May 2012-13 Allocation'!AP64","v":-110242.36300970457}]
["Total RSD Chartered",{"$f":"SUM(B3:B59)","v":104439678.83371112},{"$f":"SUM(C3:C59)","v":106448737.5},-4225108.1445298642]

{"sheet":"May 2012-13 Allocation","index":1,"n_rows":75,"n_cols":54,"rows_kept":75,"cut":false,"hidden":false,"merged":[[1,52,2,52],[1,27,2,27],[1,47,2,47],[1,42,2,42],[1,44,2,44],[1,43,2,43],[1,50,2,50],[1,51,2,51],[1,49,2,49],[1,41,2,41],[1,37,2,37],[1,38,2,38],[1,46,2,46],[1,33,2,33],[1,34,2,34],[1,45,2,45],[0,39,0,41],[0,33,0,37],[55,0,56,0],[1,1,2,1],[1,4,2,4],[1,5,2,5],[1,14,2,14],[1,0,2,0],[1,6,2,6],[0,4,0,5],[0,22,0,24],[0,7,0,13],[1,7,2,7],[1,9,2,9],[1,11,2,11],[1,13,2,13],[1,36,2,36],[1,20,2,20],[1,21,2,21],[1,35,2,35],[1,30,2,30],[1,26,2,26],[1,29,2,29],[1,28,2,28],[1,25,2,25],[1,24,2,24],[70,29,70,32],[70,2,71,5],[1,2,2,2],[0,15,0,20],[1,15,2,15],[1,16,2,16],[1,18,2,18],[1,19,2,19]]}
[null,null,null,null,"Continuation of Prior Year Pay Raises",null,null,"Final Special \nEducation Allocation",null,null,null,null,null,null,null,"Mid-Year Adjustment for Students (State Portion)",null,null,null,null,null,null,"State Administration Fee ",null,null,null,"State Audit Adjustments",null,null,null,null,null,null,"Mid-Year Adjustment for Students (Local Portion)",null,null,null,null,null,"Administrative Fee",null,null,null,"Local Audit Adjustments",null,null,null,null,null,null,null,{"$f":"AV66-BA1","v":3558280.5050000027},9126924,"end of Table 2"]
["Site\nCode","LEA","Feb. 1, 2012\nMFP Membership\n\n(Per SIS)*","State Share \nAllocation \nBase Amount","Continuation\nof\nPrior Year\nPay Raises\n(FY2001-02\nthrough FY2008-09)\nPer Pupil \nAmount"," Continuation \nof \nPrior Year \nPay Raises","State Share \nAllocation \nBase Amount\n+ \nContinuation \nof Pay Raises \n","MFP \nSpecial\nEducation\nStudents\nLevel 1","MFP Special\nEducation\nFunding\nLevel 1","MFP \nSpecial\nEducation\nStudents\nLevel 2","MFP Special\nEducation\nFunding\nLevel 2","MFP \nSpecial\nEducation\nStudents\nLevel 3","MFP Special\nEducation\nFunding\nLevel 3","Special \nEducation\nTotal\nAllocation","State Share \nAllocation \nBase Amount\n+ \nContinuation \nof Pay Raises \n+ \nSpecial Ed \nAllocation","October 1\nMid-Year\nAllocation\n\n(per October 1 Mid-Year\nAdjustment,\nColumn 9)","Change \nin \nFunded\nStudent \nCount","Adjustment\nfor\nDifferentiated\nFunding\nper\nPupil","Total\nOctober 1\nMid-Year\nAdjustment","Total\nFeb. 1\nMid-Year\nAllocation\n\n(per Feb. 1 \nMid-Year\nAdjustment,\nColumn 9)","Total\nMid-Year\nAdjust-\nment\nfor\nStudents","State Share \nAllocation \nBase Amount\n+ \nContinuation \nof Pay Raises \n+ \nSpecial Ed \nAllocation\n+/-\nMid-year\nAdjustments\nfor \nStudents","Admin.\nFee to \nRSD","Admin.\nFee to \nLDOE","Total \nAdmin. \nFee","State Share \nAllocation \nBase Amount\n+ \nContinuation \nof Pay Raises \n+ \nSpecial Ed \nAllocation\n+/-\nMid-year\nAdjustments\n+/-\nAdmin. Fee","Audit\nAdjust-\nments\nFY2011-12\nMFP\n(Includes \n2/1 midyear\n from \nFY2010-11","State Share \nAllocation \nBase Amount\n+ \nContinuation \nof Pay Raises \n+ \nSpecial Ed \nAllocation\n+/-\nMid-year\nAdjustments\n+/-\nAdmin. Fee\n+/-\nState Audit \nAdjustments","YTD\nState\nPayments\nthrough\nApril 2013","Balance \nDue\nMay 2013\nthrough\nJune 2013","State\nMonthly \nPayment \nAmount","Final\nLocal Share \nAllocation \nBase Amount\n\n(In a District Building)","Final\nLocal Share \nAllocation \nBase Amount\n\n(Not In a District Building)","October 1\nChange\nin\nFunded\nStudent\nCount","October 1\nMid-year\nAdjustment\n(Local Portion)","February 1\nChange\nin \nFunded\nCount","February 1\nMid-Year\nAllocation\n\n(one-half\nthe\nper-pupil\namount)","Total\nMid-Year\nAdjustment\nfor\nStudents","Local Share \nAllocation \nBase Amount\n+/-\nMid-Year\nAdjustment\nfor Students\n","Admin.\nFee to \nRSD","Admin.\nFee to \nLDOE","Total \nAdmin. \nFee","Local Share \nAllocation \nBase Amount\n+/-\nMid-Year \nAdjustment\nfor Students\n+/-\nAdmin. Fee","Audit Adjs.\nFY2011-12\nMFP \n(also includes \n2/1 midyear\n from \nFY2010-11)","Local Share \nAllocation \nBase Amount\n+/-\nMid-Year\nAdjustment\nfor Students\n+/-\nAdmin. Fee\n+/-\nLocal Audit \nAdjustments","YTD\nState\nPayments\nthrough\nApril 2013","Balance \nDue\nMay 2013\nthrough\nJune 2013","Local\nMonthly \nPayment \nAmount",null,"Combined\nState & Local\nPayment \nAmount","Combined\nState & Local\nMonthly\nPayment  \nAmount","Orleans Local Payment to RSD from Orleans Monthly MFP Payment\n\nSept. 2012","Orleans Local Payment Balance due to RSD from Local Transfer by OPSB\n\nSept. 2012"]
["Sitecode",null,null,{"$f":"'[1]Diff Funding Calculation'!$D$32","v":2457.6924158740394},null,null,null,null,{"$f":"'[1]Diff Funding Calculation'!$D$44","v":1437.0203423967776},null,{"$f":"'[1]Diff Funding Calculation'!$D$45","v":8622.1220543806648},null,{"$f":"'[1]Diff Funding Calculation'!$D$46","v":15807.223766364554},null,null,null,null,{"$f":"-'[1]Diff Funding Calculation'!$D$31","v":-985.0622670164297},null,null,null,null,1.7500000000000002E-2,2.5000000000000001E-3,null,null,null,null,null,null,null,{"$f":"'[2]FY2012-13 Final'!$D$43","v":4196},{"$f":"'[2]FY2012-13 Final'!$K$43","v":4884},null,null,null,null,null,null,1.7500000000000002E-2,2.5000000000000001E-3]
[null,null,1,{"$f":"C4+1","v":2},3,{"$f":"E4+1","v":4},{"$f":"F4+1","v":5},{"$f":"G4+1","v":6},{"$f":"H4+1","v":7},{"$f":"I4+1","v":8},{"$f":"J4+1","v":9},{"$f":"K4+1","v":10},{"$f":"L4+1","v":11},{"$f":"M4+1","v":12},{"$f":"N4+1","v":13},{"$f":"O4+1","v":14},{"$f":"P4+1","v":15},{"$f":"Q4+1","v":16},{"$f":"R4+1","v":17},{"$f":"S4+1","v":18},{"$f":"T4+1","v":19},{"$f":"U4+1","v":20},{"$f":"V4+1","v":21},{"$f":"W4+1","v":22},{"$f":"X4+1","v":23},{"$f":"Y4+1","v":24},{"$f":"Z4+1","v":25},{"$f":"AA4+1","v":26},{"$f":"AB4+1","v":27},{"$f":"AC4+1","v":28},{"$f":"AD4+1","v":29},{"$f":"AE4+1","v":30},{"$f":"AF4+1","v":31},{"$f":"AG4+1","v":32},{"$f":"AH4+1","v":33},{"$f":"AI4+1","v":34},{"$f":"AJ4+1","v":35},{"$f":"AK4+1","v":36},{"$f":"AL4+1","v":37},{"$f":"AM4+1","v":38},{"$f":"AN4+1","v":39},{"$f":"AO4+1","v":40},{"$f":"AP4+1","v":41},{"$f":"AQ4+1","v":42},{"$f":"AR4+1","v":43},{"$f":"AS4+1","v":44},{"$f":"AT4+1","v":45},{"$f":"AU4+1","v":46},null,{"$f":"AV4+1","v":47},{"$f":"AX4+1","v":48},{"$f":"AY4+1","v":49},{"$f":"AZ4+1","v":50}]
["3960xx","Recovery School District\nRSD Operated",{"$f":"'[3]Table 5B1_RSD_Orleans'!$C$8","v":4653},{"$f":"ROUND(C5*$D$3,0)","v":11435643},{"$f":"'[3]Table 5B1_RSD_Orleans'!$F$8","v":797.0524448632965},{"$f":"E5*C5","v":3708685.0259489184},{"$f":"D5+F5","v":15144328.025948919},{"$f":"[4]Reformatted!$G$85","v":113},{"$f":"H5*$I$3","v":162383.29869083586},{"$f":"[4]Reformatted!$O$85","v":295},{"$f":"J5*$K$3","v":2543526.0060422961},{"$f":"[4]Reformatted!$AA$85","v":100},{"$f":"L5*$M$3","v":1580722.3766364553},{"$f":"I5+K5+M5","v":4286631.6813695878},{"$f":"G5+N5","v":19430959.707318507},{"$f":"'[5]October midyear adj'!$K$151","v":-3620795.2871017158},-854,{"$f":"Q5*$R$3","v":841243.17603203095},{"$f":"P5+R5","v":-2779552.1110696848},{"$f":"'[5]February midyear adj '!$K$117","v":-84796.142555075319},{"$f":"S5+T5","v":-2864348.2536247601},{"$f":"O5+U5","v":16566611.453693748},{"$f":"-W65","v":1831808.6364636316},"N/A",{"$f":"W5","v":1831808.6364636316},{"$f":"V5+Y5","v":18398420.090157378},-603556.4490870384,{"$f":"Z5+AA5","v":17794863.64107034},{"$f":"'[6]RSD-NO'!$FV$66+25362","v":16070497},{"$f":"AB5-AC5","v":1724366.6410703398},{"$f":"AD5/2","v":862183.32053516991},{"$f":"C5*$AF$3","v":19523988},0,{"$f":"Q5","v":-854},{"$f":"AH5*$AF$3","v":-3583384},{"$f":"'[7]February midyear adj '!$E$117","v":-40},{"$f":"AJ5*($AF$3*0.5)","v":-83920},{"$f":"AI5+AK5","v":-3667304},{"$f":"AF5+AG5+AI5+AK5","v":15856684},{"$f":"-AN65","v":1865160.9900000009},"N/A",{"$f":"AN5","v":1865160.9900000009},{"$f":"AM5+AP5","v":17721844.990000002},-167420,{"$f":"AQ5+AR5","v":17554424.990000002},{"$f":"'[6]RSD-NO'!$FY$66","v":14540249},{"$f":"AS5-AT5","v":3014175.9900000021},{"$f":"AU5/2","v":1507087.995000001},null,{"$f":"AS5+AB5","v":35349288.631070346},{"$f":"AV5+AE5","v":2369271.315535171},{"$f":"ROUND((AV5/$AV$66)*$AZ$1,0)+1","v":422749},{"$f":"ROUND((AV5/$AV$66)*$BA$1,0)-1","v":1084339},{"$f":"AV5-AZ5-BA5","v":-4.9999989569187164E-3}]
[]
[null,"RSD Chartered"]
[300001,"New Beginnings, UNO \n(Capdau without Early College H.S.)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C11","v":340},{"$f":"ROUND(C8*$D$3,0)","v":835615},{"$f":"'[3]Table 5B1_RSD_Orleans'!F11","v":767.72184717013943},{"$f":"E8*C8","v":261025.42803784739},{"$f":"D8+F8","v":1096640.4280378474},{"$f":"[4]Reformatted!G8","v":10},{"$f":"H8*$I$3","v":14370.203423967776},{"$f":"[4]Reformatted!O8","v":16},{"$f":"J8*$K$3","v":137953.95287009064},{"$f":"[4]Reformatted!AA8","v":1},{"$f":"L8*$M$3","v":15807.223766364554},{"$f":"I8+K8+M8","v":168131.38006042299},{"$f":"G8+N8","v":1264771.8080982703},{"$f":"'[5]October midyear adj'!K164","v":256839.06833369713},61,{"$f":"Q8*$R$3","v":-60088.79828800221},{"$f":"P8+R8","v":196750.27004569492},{"$f":"'[5]February midyear adj '!K130","v":-6315.714795090913},{"$f":"S8+T8","v":190434.555250604},{"$f":"O8+U8","v":1455206.3633488743},{"$f":"-(V8*$W$3)","v":-25466.111358605303},{"$f":"-(V8*$X$3)","v":-3638.0159083721855},{"$f":"W8+X8","v":-29104.127266977488},{"$f":"V8+Y8","v":1426102.2360818968},3961.9839854058328,{"$f":"Z8+AA8","v":1430064.2200673027},{"$f":"'[6]RSD-NO'!FV7+8454","v":1146003},{"$f":"AB8-AC8","v":284061.2200673027},{"$f":"AD8/2","v":142030.61003365135},{"$f":"C8*$AF$3","v":1426640},0,{"$f":"Q8","v":61},{"$f":"AH8*$AF$3","v":255956},{"$f":"'[7]February midyear adj '!E130","v":-3},{"$f":"AJ8*($AF$3*0.5)","v":-6294},{"$f":"AI8+AK8","v":249662},{"$f":"AF8+AG8+AI8+AK8","v":1676302},{"$f":"-(AM8*$AN$3)","v":-29335.285000000003},{"$f":"-(AM8*$AO$3)","v":-4190.7550000000001},{"$f":"AN8+AO8","v":-33526.04},{"$f":"AM8+AP8","v":1642775.96},4103,{"$f":"AQ8+AR8","v":1646878.96},{"$f":"'[6]RSD-NO'!FY7","v":1229025},{"$f":"AS8-AT8","v":417853.95999999996},{"$f":"AU8/2","v":208926.97999999998},null,{"$f":"AS8+AB8","v":3076943.1800673027},{"$f":"AV8+AE8","v":350957.59003365133},{"$f":"ROUND((AV8/$AV$66)*$AZ$1,0)","v":58605},{"$f":"ROUND((AV8/$AV$66)*$BA$1,0)","v":150322},{"$f":"AV8-AZ8-BA8","v":-2.0000000018626451E-2}]
[300002,"New Beginnings, UNO \n(Medard Nelson)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C12","v":420},{"$f":"ROUND(C9*$D$3,0)","v":1032231},{"$f":"'[3]Table 5B1_RSD_Orleans'!F12","v":730.66950653120466},306881.19274310593,1339112.1927431058,{"$f":"[4]Reformatted!G9","v":16},22992.325478348441,{"$f":"[4]Reformatted!O9","v":24},206930.92930513597,{"$f":"[4]Reformatted!AA9","v":3},47421.671299093665,277344.92608257808,1616457.1188256838,{"$f":"'[5]October midyear adj'!K165","v":179457.24014513197},43,-42357.67748170648,137099.56266342549,{"$f":"'[5]February midyear adj '!K131","v":-14606.984662975858},{"$f":"S9+T9","v":122492.57800044963},{"$f":"O9+U9","v":1738949.6968261334},{"$f":"-(V9*$W$3)","v":-30431.619694457338},{"$f":"-(V9*$X$3)","v":-4347.3742420653334},-34778.993936522675,1704170.7028896108,-6614.7721822148442,1697555.930707396,{"$f":"'[6]RSD-NO'!FV8+8454","v":1425020},272535.93070739601,136267.965353698,{"$f":"C9*$AF$3","v":1762320},0,43,{"$f":"AH9*$AF$3","v":180428},{"$f":"'[7]February midyear adj '!E131","v":-7},-14686,165742,1928062,{"$f":"-(AM9*$AN$3)","v":-33741.085000000006},{"$f":"-(AM9*$AO$3)","v":-4820.1549999999997},{"$f":"AN9+AO9","v":-38561.240000000005},1889500.76,0,1889500.76,{"$f":"'[6]RSD-NO'!FY8","v":1448526},440974.76,220487.38,null,3587056.6907073958,356755.34535369801,{"$f":"ROUND((AV9/$AV$66)*$AZ$1,0)","v":61848},{"$f":"ROUND((AV9/$AV$66)*$BA$1,0)","v":158639},{"$f":"AV9-AZ9-BA9","v":0.38000000000465661}]
[300003,"New Beginnings, UNO\n(Thurgood Marshall Early College HS)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C13","v":601},{"$f":"ROUND(C10*$D$3,0)","v":1477073},{"$f":"'[3]Table 5B1_RSD_Orleans'!F13","v":767.72184717013943},461400.83014925377,1938473.8301492538,{"$f":"[4]Reformatted!G10","v":3},4311.0610271903324,{"$f":"[4]Reformatted!O10","v":36},310396.39395770396,{"$f":"[4]Reformatted!AA10","v":6},94843.34259818733,409550.79758308164,2348024.6277323356,{"$f":"'[5]October midyear adj'!K166","v":235786.68568339408},56,-55163.486952920066,180623.19873047402,{"$f":"'[5]February midyear adj '!K132","v":2105.2382650303043},182728.43699550431,2530753.06472784,-44288.178632737203,-6326.8826618195999,-50615.061294556799,2480138.0034332834,-6614.7721822148442,2473523.2312510684,{"$f":"'[6]RSD-NO'!FV9+8454","v":1988005},485518.23125106841,242759.11562553421,{"$f":"C10*$AF$3","v":2521796},0,56,234976,{"$f":"'[7]February midyear adj '!E132","v":1},2098,237074,2758870,{"$f":"-(AM10*$AN$3)","v":-48280.225000000006},-6897.1750000000002,{"$f":"AN10+AO10","v":-55177.400000000009},2703692.6,0,2703692.6,{"$f":"'[6]RSD-NO'!FY9","v":2072728},630964.60000000009,315482.30000000005,null,5177215.831251068,558241.41562553425,{"$f":"ROUND((AV10/$AV$66)*$AZ$1,0)","v":88495},{"$f":"ROUND((AV10/$AV$66)*$BA$1,0)-0.5","v":226987.5},-0.19999999995343387]
[300004,"New Beginnings, UNO\nGentilly Terrace Charter School",{"$f":"'[3]Table 5B1_RSD_Orleans'!C14","v":423},{"$f":"ROUND(C11*$D$3,0)","v":1039604},{"$f":"'[3]Table 5B1_RSD_Orleans'!F14","v":746.0335616438357},315572.1965753425,1355176.1965753424,{"$f":"[4]Reformatted!G11","v":7},10059.142396777443,{"$f":"[4]Reformatted!O11","v":20},172442.44108761329,{"$f":"[4]Reformatted!AA11","v":4},63228.895065458215,245730.47854984895,1600906.6751251915,{"$f":"'[5]October midyear adj'!K167","v":54454.24717894596},13,-12805.809471213586,41648.437707732373,{"$f":"'[5]February midyear adj '!K133","v":-50265.458934411654},-8617.0212266792805,1592289.6538985122,-27865.068943223967,-3980.7241347462809,-31845.793077970247,1560443.8608205421,2603.0574587118685,1563046.9182792539,{"$f":"'[6]RSD-NO'!FV10+8454","v":1336143},226903.91827925388,113451.95913962694,{"$f":"C11*$AF$3","v":1774908},0,13,54548,{"$f":"'[7]February midyear adj '!E133","v":-24},-50352,4196,1779104,{"$f":"-(AM11*$AN$3)","v":-31134.320000000003},-4447.76,{"$f":"AN11+AO11","v":-35582.080000000002},1743521.92,6154.5,1749676.42,{"$f":"'[6]RSD-NO'!FY10","v":1389338},360338.41999999993,180169.20999999996,null,3312723.3382792538,293621.1691396269,{"$f":"ROUND((AV11/$AV$66)*$AZ$1,0)","v":50539},{"$f":"ROUND((AV11/$AV$66)*$BA$1,0)-1","v":129630},0.2099999999627471]
[360001,"Educators for Quality Alternatives \n(The NET Charter School)\nNot in a District Building",{"$f":"'[3]Table 5B1_RSD_Orleans'!C15","v":140},{"$f":"ROUND(C12*$D$3,0)","v":344077},{"$f":"'[3]Table 5B1_RSD_Orleans'!F15","v":746.0335616438357},104444.69863013699,448521.69863013702,{"$f":"[4]Reformatted!G12","v":1},1437.0203423967776,{"$f":"[4]Reformatted!O12","v":15},129331.83081570997,{"$f":"[4]Reformatted!AA12","v":5},79036.118831822765,209804.96998992952,658326.66862006648,{"$f":"'[5]October midyear adj'!K168","v":41887.88244534305},10,-9850.6226701642972,32037.259775178754,{"$f":"'[5]February midyear adj '!K134","v":12566.364733602913},44603.624508781664,702930.29312884819,-12301.280129754845,-1757.3257328221205,{"$f":"W12+X12","v":-14058.605862576966},688871.68726627121,0,688871.68726627121,{"$f":"'[6]RSD-NO'!FV11","v":534572},154299.68726627121,77149.843633135606,0,{"$f":"C12*$AG$3","v":683760},10,{"$f":"AH12*$AG$3","v":48840},{"$f":"'[7]February midyear adj '!E134","v":6},{"$f":"AJ12*($AG$3*0.5)","v":14652},63492,747252,{"$f":"-(AM12*$AN$3)","v":-13076.910000000002},-1868.13,{"$f":"AN12+AO12","v":-14945.04},732306.96,0,{"$f":"AQ12+AR12","v":732306.96},{"$f":"'[6]RSD-NO'!FY11","v":562367},169939.95999999996,84969.979999999981,null,1421178.6472662711,162119.82363313559,{"$f":"ROUND((AV12/$AV$66)*$AZ$1,0)","v":23835},61135,-2.0000000018626451E-2]
[361001,"Crescent Leadership Academy\n(Crescent Leadership Acad./Schwarz)\nNot in a District Building",{"$f":"'[3]Table 5B1_RSD_Orleans'!C16","v":200},491538,{"$f":"'[3]Table 5B1_RSD_Orleans'!F16","v":746.0335616438357},149206.71232876714,640744.71232876717,{"$f":"[4]Reformatted!G13","v":0},0,{"$f":"[4]Reformatted!O13","v":10},86221.220543806645,{"$f":"[4]Reformatted!AA13","v":2},31614.447532729107,117835.66807653575,758580.38040530286,{"$f":"'[5]October midyear adj'!K169","v":-171740.31802590648},-41,40387.552947673619,-131352.76507823286,{"$f":"'[5]February midyear adj '!K135","v":8377.5764890686096},-122975.18858916425,635605.19181613857,-11123.090856782426,-1589.0129795403464,-12712.103836322773,622893.08797981578,0,622893.08797981578,{"$f":"'[6]RSD-NO'!FV12","v":583406},39487.087979815784,19743.543989907892,0,{"$f":"C13*$AG$3","v":976800},-41,{"$f":"AH13*$AG$3","v":-200244},{"$f":"'[7]February midyear adj '!E135","v":4},{"$f":"AJ13*($AG$3*0.5)","v":9768},-190476,786324,{"$f":"-(AM13*$AN$3)","v":-13760.670000000002},{"$f":"-(AM13*$AO$3)","v":-1965.81},-15726.480000000001,770597.52,0,770597.52,{"$f":"'[6]RSD-NO'!FY12","v":675593},95004.520000000019,47502.260000000009,null,1393490.6079798159,67245.803989907901,13325,{"$f":"ROUND((AV13/$AV$66)*$BA$1,0)-1","v":34177},0.26000000000931323]
[362001,"Future is Now\n(John McDonogh Senior H.S.)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C17","v":480},1179692,{"$f":"'[3]Table 5B1_RSD_Orleans'!F17","v":746.0335616438357},358096.10958904115,1537788.1095890412,{"$f":"[4]Reformatted!G14","v":2},2874.0406847935551,{"$f":"[4]Reformatted!O14","v":31},267285.78368580062,{"$f":"[4]Reformatted!AA14","v":9},142265.01389728099,412424.83826787514,1950212.9478569163,{"$f":"'[5]October midyear adj'!K170","v":-381179.73025262175},-91,89640.666298495096,-291539.06395412667,{"$f":"'[5]February midyear adj '!K136","v":-25132.729467205827},-316671.79342133249,1633541.1544355839,-28586.970202622721,-4083.8528860889596,-32670.823088711681,1600870.3313468723,0,1600870.3313468723,{"$f":"'[6]RSD-NO'!FV13","v":1370340},230530.33134687226,115265.16567343613,{"$f":"C14*$AF$3","v":2014080},0,-91,{"$f":"AH14*$AF$3","v":-381836},{"$f":"'[7]February midyear adj '!E136","v":-12},{"$f":"AJ14*($AF$3*0.5)","v":-25176},-407012,1607068,-28123.690000000002,-4017.67,-32141.360000000001,1574926.64,0,1574926.64,{"$f":"'[6]RSD-NO'!FY13","v":1303262},271664.6399999999,135832.31999999995,null,3175796.9713468719,251097.48567343608,38102,{"$f":"ROUND((AV14/$AV$66)*$BA$1,0)","v":97730},0.31999999994877726]
[363001,"Crescent City Schools, Inc.\n(Crescent City School)(Tubman)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C18","v":547},1344358,{"$f":"'[3]Table 5B1_RSD_Orleans'!F18","v":746.0335616438357},408080.3582191781,1752438.3582191782,{"$f":"[4]Reformatted!G15","v":15},21555.305135951665,{"$f":"[4]Reformatted!O15","v":37},319018.51601208461,{"$f":"[4]Reformatted!AA15","v":8},126457.79013091643,467031.61127895268,2219469.969498131,{"$f":"'[5]October midyear adj'!K171","v":-113097.28260242623},-27,26596.681209443603,-86500.601392982629,{"$f":"'[5]February midyear adj '!K137","v":20943.941222671525},-65556.660170311108,2153913.3093278199,-37693.482913236854,-5384.7832733195501,-43078.2661865564,2110835.0431412635,-3998.0606576154241,2106836.9824836482,{"$f":"'[6]RSD-NO'!FV14","v":1768326},338510.98248364823,169255.49124182411,{"$f":"C15*$AF$3","v":2295212},0,-27,{"$f":"AH15*$AF$3","v":-113292},{"$f":"'[7]February midyear adj '!E137","v":10},20980,-92312,2202900,-38550.750000000007,-5507.25,-44058.000000000007,2158842,-4203,2154639,{"$f":"'[6]RSD-NO'!FY14","v":1725926},428713,214356.5,null,4261475.9824836478,383611.99124182411,60128,{"$f":"ROUND((AV15/$AV$66)*$BA$1,0)+0.5","v":154228.5},0]
[364001,"Comm. Leaders Adv. Student Suc\n(Fannie C. Williams)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C19","v":462},1135454,{"$f":"'[3]Table 5B1_RSD_Orleans'!F19","v":746.0335616438357},344667.50547945208,1480121.5054794522,{"$f":"[4]Reformatted!G16","v":19},27303.386505538772,{"$f":"[4]Reformatted!O16","v":34},293152.14984894259,{"$f":"[4]Reformatted!AA16","v":10},158072.23766364553,478527.77401812689,1958649.2794975792,{"$f":"'[5]October midyear adj'!K172","v":209439.41222671524},50,-49253.113350821484,160186.29887589376,{"$f":"'[5]February midyear adj '!K138","v":23038.335344938678},183224.63422083243,2141873.9137184117,-37482.79349007221,-5354.6847842960296,-42837.478274368237,2099036.4354440435,0,2099036.4354440435,{"$f":"'[6]RSD-NO'!FV15","v":1687384},411652.43544404348,205826.21772202174,{"$f":"C16*$AF$3","v":1938552},0,50,209800,{"$f":"'[7]February midyear adj '!E138","v":11},23078,232878,2171430,-38000.025000000001,-5428.5749999999998,-43428.6,2128001.4,0,2128001.4,{"$f":"'[6]RSD-NO'!FY15","v":1616577},511424.39999999991,255712.19999999995,null,4227037.8354440434,461538.4177220217,71729,{"$f":"ROUND((AV16/$AV$66)*$BA$1,0)","v":183983},0.19999999995343387]
[366001,"Lagniappe Academies, Inc.\n(Lagniappe Academies)\nNot in a District Building",{"$f":"'[3]Table 5B1_RSD_Orleans'!C20","v":103},{"$f":"ROUND(C17*$D$3,0)","v":253142},{"$f":"'[3]Table 5B1_RSD_Orleans'!F20","v":746.0335616438357},76841.456849315073,329983.45684931509,{"$f":"[4]Reformatted!G17","v":3},4311.0610271903324,{"$f":"[4]Reformatted!O17","v":4},34488.488217522659,{"$f":"[4]Reformatted!AA17","v":0},0,38799.549244712995,368783.00609402807,{"$f":"'[5]October midyear adj'!K173","v":117286.07084696053},28,-27581.743476460033,89704.327370500498,{"$f":"'[5]February midyear adj '!K139","v":-20943.941222671525},68760.386147828976,437543.39224185701,-7657.0093642324982,-1093.8584806046426,-8750.8678448371411,428792.52439701988,0,428792.52439701988,{"$f":"'[6]RSD-NO'!FV16","v":400885},27907.524397019879,13953.762198509939,0,{"$f":"C17*$AG$3","v":503052},28,{"$f":"AH17*$AG$3","v":136752},{"$f":"'[7]February midyear adj '!E139","v":-10},{"$f":"AJ17*($AG$3*0.5)","v":-24420},112332,615384,-10769.220000000001,-1538.46,{"$f":"AN17+AO17","v":-12307.68},603076.31999999995,0,603076.31999999995,{"$f":"'[6]RSD-NO'!FY16","v":498522},104554.31999999995,52277.159999999974,null,1031868.8443970198,66230.922198509914,{"$f":"ROUND((AV17/$AV$66)*$AZ$1,0)","v":14664},{"$f":"ROUND((AV17/$AV$66)*$BA$1,0)","v":37613},0.15999999997438863]
[367001,"Spirit of Excellence Academy\n(Spirit of Exc. Academy)(Harney)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C21","v":364},894600,{"$f":"'[3]Table 5B1_RSD_Orleans'!F21","v":746.0335616438357},271556.2164383562,1166156.2164383563,{"$f":"[4]Reformatted!G18","v":16},22992.325478348441,{"$f":"[4]Reformatted!O18","v":34},293152.14984894259,{"$f":"[4]Reformatted!AA18","v":7},110650.56636455188,426795.0416918429,1592951.2581301993,{"$f":"'[5]October midyear adj'!K174","v":37699.094200808744},9,-8865.560403147867,28833.533797660879,{"$f":"'[5]February midyear adj '!K140","v":41887.88244534305},70721.416243003929,1663672.6743732032,-29114.27180153106,-4159.1816859330083,-33273.453487464067,1630399.2208857392,-3307.3860911074221,1627091.8347946317,{"$f":"'[6]RSD-NO'!FV17+8454","v":1327532},299559.83479463169,149779.91739731585,{"$f":"C18*$AF$3","v":1527344},0,9,37764,{"$f":"'[7]February midyear adj '!E140","v":20},{"$f":"AJ18*($AF$3*0.5)","v":41960},79724,1607068,-28123.690000000002,-4017.67,-32141.360000000001,1574926.64,0,1574926.64,{"$f":"'[6]RSD-NO'!FY17","v":1226062},348864.6399999999,174432.31999999995,null,3202018.4747946318,324212.2373973158,48929,{"$f":"ROUND((AV18/$AV$66)*$BA$1,0)","v":125503},0.31999999994877726]
[368001,"Morris Jeff. Community Sch, Inc.  **\n(Morris Jeff. Community School)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C22","v":200},491538,{"$f":"'[3]Table 5B1_RSD_Orleans'!F22","v":746.0335616438357},149206.71232876714,640744.71232876717,{"$f":"[4]Reformatted!G19","v":9},12933.183081570998,{"$f":"[4]Reformatted!O19","v":16},137953.95287009064,{"$f":"[4]Reformatted!AA19","v":10},158072.23766364553,308959.37361530715,949704.08594407432,{"$f":"'[5]October midyear adj'!K175","v":234572.14169392106},56,-55163.486952920066,179408.654741001,{"$f":"'[5]February midyear adj '!K141","v":12566.364733602913},191975.01947460391,1141679.1054186781,-19979.384344826871,-2854.1977635466956,-22833.582108373565,1118845.5233103046,99938.363850611247,1218783.8871609159,{"$f":"'[6]RSD-NO'!FV18","v":983401},235382.88716091588,117691.44358045794,839200,0,56,234976,{"$f":"'[7]February midyear adj '!E141","v":6},12588,247564,1086764,-19018.370000000003,-2716.91,-21735.280000000002,1065028.72,92468.5,1157497.22,{"$f":"'[6]RSD-NO'!FY18","v":893386},264111.21999999997,132055.60999999999,null,2376281.1071609156,249747.05358045793,37042,{"$f":"ROUND((AV19/$AV$66)*$BA$1,0)+1","v":95014},-0.39000000001396984]
[369001,"ReNew Schools\n(Live Oak Elementary)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C23","v":581},1427919,{"$f":"'[3]Table 5B1_RSD_Orleans'!F23","v":746.0335616438357},433445.49931506853,1861364.4993150686,{"$f":"[4]Reformatted!G20","v":31},44547.630614300106,{"$f":"[4]Reformatted!O20","v":67},577682.17764350458,{"$f":"[4]Reformatted!AA20","v":17},268722.80402819742,890952.61228600214,2752317.1116010705,{"$f":"'[5]October midyear adj'!K176","v":175929.1062704408},42,-41372.615214690049,134556.49105575075,{"$f":"'[5]February midyear adj '!K142","v":58643.035423480265},193199.52647923102,2945516.6380803017,-51546.541166405288,-7363.7915952007543,-58910.332761606041,2886606.3053186955,-7464.7880192367847,2879141.5172994589,{"$f":"'[6]RSD-NO'!FV19","v":2297387},581754.51729945885,290877.25864972943,2437876,0,42,176232,{"$f":"'[7]February midyear adj '!E142","v":28},58744,234976,2672852,-46774.91,-6682.13,-53457.04,2619394.96,-6554.5,2612840.46,{"$f":"'[6]RSD-NO'!FY19","v":2000948},611892.46,305946.23,null,5491981.9772994593,596823.48864972941,85820,{"$f":"ROUND((AV20/$AV$66)*$BA$1,0)","v":220126},0.22999999998137355]
[369002,"ReNew Schools\n(Laurel Elementary)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C24","v":608},1494277,{"$f":"'[3]Table 5B1_RSD_Orleans'!F24","v":746.0335616438357},453588.40547945211,1947865.4054794521,{"$f":"[4]Reformatted!G21","v":31},44547.630614300106,{"$f":"[4]Reformatted!O21","v":41},353507.00422960724,{"$f":"[4]Reformatted!AA21","v":25},395180.59415911383,793235.22900302114,2741100.6344824731,{"$f":"'[5]October midyear adj'!K177","v":201061.83573764662},48,-47282.988816788624,153778.84692085799,{"$f":"'[5]February midyear adj '!K143","v":-2094.3941222671524},151684.45279859085,2892785.0872810641,-50623.739027418625,-7231.9627182026607,-57855.701745621285,2834929.3855354427,-13507.625357002464,2821421.7601784403,{"$f":"'[6]RSD-NO'!FV20+8454","v":2354208},467213.76017844025,233606.88008922013,2551168,0,48,201408,{"$f":"'[7]February midyear adj '!E143","v":-1},-2098,199310,2750478,-48133.365000000005,-6876.1949999999997,-55009.560000000005,2695468.44,-4203,2691265.44,{"$f":"'[6]RSD-NO'!FY20","v":2131528},559737.43999999994,279868.71999999997,null,5512687.2001784407,513475.6000892201,78505,{"$f":"ROUND((AV21/$AV$66)*$BA$1,0)","v":201364},-0.28000000002793968]
[369003,"ReNew Schools*\n(K-8 Charter School/Sarah Reed)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C25","v":581},1427919,{"$f":"'[3]Table 5B1_RSD_Orleans'!F25","v":746.0335616438357},433445.49931506853,1861364.4993150686,{"$f":"[4]Reformatted!G22","v":20},28740.406847935552,{"$f":"[4]Reformatted!O22","v":42},362129.12628398795,{"$f":"[4]Reformatted!AA22","v":9},142265.01389728099,533134.54702920455,2394499.0463442733,{"$f":"'[5]October midyear adj'!K178","v":205250.62398218093},49,-48268.051083805054,156982.57289837586,{"$f":"'[5]February midyear adj '!K144","v":18849.547100404372},175832.11999878022,2570331.1663430533,-44980.795411003441,-6425.8279158576333,-51406.623326861074,2518924.543016192,0,2518924.543016192,{"$f":"'[6]RSD-NO'!FV21","v":2104492},414432.54301619204,207216.27150809602,2437876,0,49,205604,{"$f":"'[7]February midyear adj '!E144","v":9},18882,224486,2662362,-46591.335000000006,-6655.9049999999997,-53247.240000000005,2609114.7599999998,0,2609114.7599999998,{"$f":"'[6]RSD-NO'!FY21","v":2051468},557646.75999999978,278823.37999999989,null,5128039.3030161913,486039.65150809591,78212,{"$f":"ROUND((AV22/$AV$66)*$BA$1,0)-1","v":200611},0.37999999988824129]
[369004,"ReNew Schools*\n(ReNew Accel. H.S., City Park)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C26","v":157},385858,{"$f":"'[3]Table 5B1_RSD_Orleans'!F26","v":746.0335616438357},117127.26917808221,502985.26917808224,{"$f":"[4]Reformatted!G23","v":3},4311.0610271903324,{"$f":"[4]Reformatted!O23","v":11},94843.342598187315,{"$f":"[4]Reformatted!AA23","v":4},63228.895065458215,162383.29869083586,665368.56786891806,{"$f":"'[5]October midyear adj'!K179","v":142418.80031416635},34,-33492.117078558607,108926.68323560775,{"$f":"'[5]February midyear adj '!K145","v":-6283.1823668014567},102643.5008688063,768012.06873772433,-13440.211202910177,-1920.0301718443109,-15360.241374754489,752651.82736296987,-19990.303288077288,732661.52407489263,{"$f":"'[6]RSD-NO'!FV22","v":562896},169765.52407489263,84882.762037446315,658772,0,34,142664,{"$f":"'[7]February midyear adj '!E145","v":-3},-6294,136370,795142,-13914.985000000001,-1987.855,-15902.84,779239.16,-21015,758224.16,{"$f":"'[6]RSD-NO'!FY22","v":558104},200120.16000000003,100060.08000000002,null,1490885.6840748927,184942.84203744633,28067,{"$f":"ROUND((AV23/$AV$66)*$BA$1,0)","v":71993},8.0000000016298145E-2]
[369005,"ReNew Schools*\n(ReNew Accel. H.S., West Bank)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C27","v":139},341619,{"$f":"'[3]Table 5B1_RSD_Orleans'!F27","v":746.0335616438357},103698.66506849317,445317.66506849317,{"$f":"[4]Reformatted!G24","v":1},1437.0203423967776,{"$f":"[4]Reformatted!O24","v":16},137953.95287009064,{"$f":"[4]Reformatted!AA24","v":4},63228.895065458215,202619.86827794561,647937.53334643878,{"$f":"'[5]October midyear adj'!K180","v":163362.74153683789},39,-38417.428413640759,124945.31312319712,{"$f":"'[5]February midyear adj '!K146","v":4188.7882445343048},129134.10136773142,777071.63471417024,-13598.75360749798,-1942.6790867854256,-15541.432694283405,761530.20201988681,0,761530.20201988681,{"$f":"'[6]RSD-NO'!FV23","v":574254},187276.20201988681,93638.101009943406,583244,0,39,163644,{"$f":"'[7]February midyear adj '!E146","v":2},4196,167840,751084,-13143.970000000001,-1877.71,-15021.68,736062.32,0,736062.32,{"$f":"'[6]RSD-NO'!FY23","v":531234},204828.31999999995,102414.15999999997,null,1497592.5220198869,196052.26100994338,28728,{"$f":"ROUND((AV24/$AV$66)*$BA$1,0)","v":73686},0.15999999997438863]
[373001,"Arise Academy\n(Arise Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C28","v":310},761885,{"$f":"'[3]Table 5B1_RSD_Orleans'!F28","v":746.0335616438357},231270.40410958906,993155.40410958906,{"$f":"[4]Reformatted!G25","v":19},27303.386505538772,{"$f":"[4]Reformatted!O25","v":43},370751.2483383686,{"$f":"[4]Reformatted!AA25","v":3},47421.671299093665,445476.30614300107,1438631.71025259,{"$f":"'[5]October midyear adj'!K181","v":322536.69482914149},77,-75849.794560265087,246686.9002688764,{"$f":"'[5]February midyear adj '!K147","v":25132.729467205827},271819.62973608222,1710451.3399886722,-29932.898449801767,-4276.1283499716801,-34209.026799773448,1676242.3131888988,0,1676242.3131888988,{"$f":"'[6]RSD-NO'!FV24+8454","v":1380304},295938.31318889884,147969.15659444942,1300760,0,77,323092,{"$f":"'[7]February midyear adj '!E147","v":12},25176,348268,1649028,-28857.99,-4122.57,-32980.559999999998,1616047.44,0,1616047.44,{"$f":"'[6]RSD-NO'!FY24","v":1262962},353085.43999999994,176542.71999999997,null,3292289.7531888988,324511.87659444939,49521,{"$f":"ROUND((AV25/$AV$66)*$BA$1,0)+1","v":127022},-0.28000000002793968]
[374001,"Success Preparatory Academy\n(Success Prep)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C29","v":383},941296,{"$f":"'[3]Table 5B1_RSD_Orleans'!F29","v":746.0335616438357},285730.85410958907,1227026.854109589,{"$f":"[4]Reformatted!G26","v":7},10059.142396777443,{"$f":"[4]Reformatted!O26","v":36},310396.39395770396,{"$f":"[4]Reformatted!AA26","v":4},63228.895065458215,383684.43141993962,1610711.2855295287,{"$f":"'[5]October midyear adj'!K182","v":113097.28260242623},27,-26596.681209443603,86500.601392982629,{"$f":"'[5]February midyear adj '!K148","v":-16755.152978137219},69745.448414845407,1680456.7339443741,-29407.99284402655,-4201.141834860935,-33609.134678887487,1646847.5992654867,-1557.5542760045093,1645290.0449894823,{"$f":"'[6]RSD-NO'!FV25+8454","v":1391089},254201.04498948227,127100.52249474113,1607068,0,27,113292,{"$f":"'[7]February midyear adj '!E148","v":-8},-16784,96508,1703576,-29812.58,-4258.9400000000005,-34071.520000000004,1669504.48,-2051.5,1667452.98,{"$f":"'[6]RSD-NO'!FY25","v":1335226},332226.98,166113.49,null,3312743.024989482,293214.01249474112,46596,{"$f":"ROUND((AV26/$AV$66)*$BA$1,0)-1","v":119517},0.48999999999068677]
[375001,"Benjamin E. Mays Schools\n(Benjamin Mays Prep)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C30","v":304},747138,{"$f":"'[3]Table 5B1_RSD_Orleans'!F30","v":746.0335616438357},226794.20273972605,973932.20273972605,{"$f":"[4]Reformatted!G27+[4]Reformatted!G28","v":24},34488.488217522659,{"$f":"[4]Reformatted!O27+[4]Reformatted!O28","v":11},94843.342598187315,{"$f":"[4]Reformatted!AA27+[4]Reformatted!$AA$28","v":1},15807.223766364554,145139.05458207455,1119071.2573218006,{"$f":"'[5]October midyear adj'!K183","v":150796.37680323498},36,-35462.241612591468,115334.13519064352,{"$f":"'[5]February midyear adj '!K149","v":12566.364733602913},127900.49992424643,1246971.757246047,-21822.005751805824,-3117.4293931151178,-24939.435144920943,1222032.3221011262,-6188.2250055857421,1215844.0970955405,{"$f":"'[6]RSD-NO'!FV26","v":1005238},210606.09709554049,105303.04854777025,1275584,0,36,151056,{"$f":"'[7]February midyear adj '!E149","v":6},12588,163644,1439228,-25186.49,-3598.07,-28784.560000000001,1410443.44,-2051.5,1408391.94,{"$f":"'[6]RSD-NO'!FY26","v":1066788},341603.93999999994,170801.96999999997,null,2624236.0370955402,276105.01854777022,47911,{"$f":"ROUND((AV27/$AV$66)*$BA$1,0)","v":122891},-3.0000000027939677E-2]
[376001,"Pride College Prep Academy\n(Pride College Prep)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C31","v":253},621796,{"$f":"'[3]Table 5B1_RSD_Orleans'!F31","v":746.0335616438357},188746.49109589044,810542.49109589041,{"$f":"[4]Reformatted!G29","v":13},18681.264451158109,{"$f":"[4]Reformatted!O29","v":12},103465.46465256799,{"$f":"[4]Reformatted!AA29","v":3},47421.671299093665,169568.40040281977,980110.89149871015,{"$f":"'[5]October midyear adj'!K184","v":293215.17711740133},70,-68954.358691150075,224260.81842625124,{"$f":"'[5]February midyear adj '!K150","v":-12566.364733602913},211694.45369264833,1191805.3451913586,-20856.593540848779,-2979.5133629783963,-23836.106903827174,1167969.2382875313,0,1167969.2382875313,{"$f":"'[6]RSD-NO'!FV27","v":1052052},115917.23828753131,57958.619143765653,1061588,0,70,293720,{"$f":"'[7]February midyear adj '!E150","v":-6},-12588,281132,1342720,-23497.600000000002,-3356.8,-26854.400000000001,1315865.6000000001,0,1315865.6000000001,{"$f":"'[6]RSD-NO'!FY27","v":1045748},270117.60000000009,135058.80000000005,null,2483834.8382875314,193017.4191437657,37885,{"$f":"ROUND((AV28/$AV$66)*$BA$1,0)","v":97174},-0.19999999995343387]
[379001,"Advocates for Arts and Tech.\n(Crocker Arts)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C32","v":210},516115,{"$f":"'[3]Table 5B1_RSD_Orleans'!F32","v":926.66296296296309},194599.22222222225,710714.22222222225,{"$f":"[4]Reformatted!G30","v":7},10059.142396777443,{"$f":"[4]Reformatted!O30","v":7},60354.854380664656,{"$f":"[4]Reformatted!AA30","v":3},47421.671299093665,117835.66807653576,828549.89029875805,{"$f":"'[5]October midyear adj'!K185","v":139821.36466730983},32,-31521.99254452575,108299.37212278407,{"$f":"'[5]February midyear adj '!K151","v":24031.797052193877},132331.16917497796,960881.05947373598,-16815.418540790382,-2402.2026486843401,-19217.621189474721,941663.43828426127,-57.764957735931603,941605.67332652537,{"$f":"'[6]RSD-NO'!FV28","v":756818},184787.67332652537,92393.836663262686,881160,0,32,134272,{"$f":"'[7]February midyear adj '!E151","v":11},23078,157350,1038510,-18173.925000000003,-2596.2750000000001,-20770.200000000004,1017739.8,-100,1017639.8,{"$f":"'[6]RSD-NO'!FY28","v":758352},259287.80000000005,129643.90000000002,null,1959245.4733265254,222037.73666326271,36366,{"$f":"ROUND((AV29/$AV$66)*$BA$1,0)","v":93278},-9.9999999976716936E-2]
[380001,"Intercultural Charter School Brd.\n(Intercultural Charter)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C33","v":419},1029773,{"$f":"'[3]Table 5B1_RSD_Orleans'!F33","v":744.77798165137619},312061.97431192663,1341834.9743119266,{"$f":"[4]Reformatted!G31","v":12},17244.24410876133,{"$f":"[4]Reformatted!O31","v":25},215553.05135951663,{"$f":"[4]Reformatted!AA31","v":3},47421.671299093665,280218.96676737163,1622053.9410792983,{"$f":"'[5]October midyear adj'!K186","v":-142376.11059442273},-34,33492.117078558607,-108883.99351586413,{"$f":"'[5]February midyear adj '!K152","v":-2093.7663322709227},-110977.75984813506,1511076.1812311632,-26443.833171545357,-3777.6904530779079,{"$f":"W30+X30","v":-30221.523624623263},1480854.65760654,0,{"$f":"Z30+AA30","v":1480854.65760654},{"$f":"'[6]RSD-NO'!FV29","v":1297686},183168.65760654001,91584.328803270007,1758124,0,-34,-142664,{"$f":"'[7]February midyear adj '!E152","v":-1},-2098,-144762,1613362,-28233.835000000003,-4033.4050000000002,{"$f":"AN30+AO30","v":-32267.24},1581094.76,0,{"$f":"AQ30+AR30","v":1581094.76},{"$f":"'[6]RSD-NO'!FY29","v":1302793},278301.76,139150.88,null,3061949.41760654,230735.20880327001,{"$f":"ROUND((AV30/$AV$66)*$AZ$1,0)","v":39033},{"$f":"ROUND((AV30/$AV$66)*$BA$1,0)","v":100118},-0.11999999999534339]
[381001,"Crescent City Schools, Inc.\n(Akili Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C34","v":308},756969,{"$f":"'[3]Table 5B1_RSD_Orleans'!F34","v":743.65689655172423},229046.32413793105,986015.32413793099,{"$f":"[4]Reformatted!G32","v":15},21555.305135951665,{"$f":"[4]Reformatted!O32","v":29},250041.53957703928,{"$f":"[4]Reformatted!AA32","v":8},126457.79013091643,398054.63484390732,1384069.9589818383,{"$f":"'[5]October midyear adj'!K187","v":322353.69161704887},77,-75849.794560265087,246503.89705678378,{"$f":"'[5]February midyear adj '!K153","v":-8372.8231588843864},238131.07389789939,1622201.0328797377,-28388.518075395412,-4055.5025821993445,-32444.020657594756,1589757.0122221429,0,1589757.0122221429,{"$f":"'[6]RSD-NO'!FV30","v":1328667},261090.01222214289,130545.00611107145,1292368,0,77,323092,{"$f":"'[7]February midyear adj '!E153","v":-4},-8392,314700,1607068,-28123.690000000002,-4017.67,-32141.360000000001,1574926.64,0,1574926.64,{"$f":"'[6]RSD-NO'!FY30","v":1255966},318960.6399999999,159480.31999999995,null,3164683.6522221426,290025.32611107139,44735,{"$f":"ROUND((AV31/$AV$66)*$BA$1,0)","v":114745},0.31999999994877726]
[382001,"Advocates for Science & Math\n(Sci Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C35","v":336},825785,{"$f":"'[3]Table 5B1_RSD_Orleans'!F35","v":783.54939759036142},263272.59759036143,1089057.5975903615,{"$f":"[4]Reformatted!G33","v":2},2874.0406847935551,{"$f":"[4]Reformatted!O33","v":48},413861.85861027194,{"$f":"[4]Reformatted!AA33","v":21},331951.69909365562,748687.59838872112,1837745.1959790825,{"$f":"'[5]October midyear adj'!K188","v":131015.42649490575},31,-30536.93027750932,100478.49621739643,{"$f":"'[5]February midyear adj '!K154","v":71847.169368174116},172325.66558557056,2010070.861564653,-35176.24007738143,-5025.1771539116326,-40201.41723129306,1969869.4443333598,-1017.172158089008,1968852.2721752708,{"$f":"'[6]RSD-NO'!FV31","v":1536187},432665.27217527083,216332.63608763542,1409856,0,31,130076,{"$f":"'[7]February midyear adj '!E154","v":34},71332,201408,1611264,-28197.120000000003,-4028.1600000000003,-32225.280000000002,1579038.72,-4103,1574935.72,{"$f":"'[6]RSD-NO'!FY31","v":1247245},327690.71999999997,163845.35999999999,null,3543787.9921752708,380177.9960876354,{"$f":"ROUND((AV32/$AV$66)*$AZ$1,0)","v":45960},{"$f":"ROUND((AV32/$AV$66)*$BA$1,0)-1","v":117885},0.35999999998603016]
[382002,"Collegiate Academies\n(G.W. Carver Collegiate Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C36","v":120},294923,{"$f":"'[3]Table 5B1_RSD_Orleans'!F36","v":746.0335616438357},89524.027397260288,384447.0273972603,{"$f":"[4]Reformatted!G34","v":1},1437.0203423967776,{"$f":"[4]Reformatted!O34","v":13},112087.58670694864,{"$f":"[4]Reformatted!AA34","v":2},31614.447532729107,145139.05458207452,529586.08197933482,{"$f":"'[5]October midyear adj'!K189","v":-71209.400157083175},-17,16746.058539279304,-54463.341617803875,{"$f":"'[5]February midyear adj '!K155","v":4188.7882445343048},-50274.553373269569,479311.52860606526,-8387.951750606142,-1198.2788215151631,-9586.2305721213052,469725.29803394398,0,469725.29803394398,{"$f":"'[6]RSD-NO'!FV32","v":382158},87567.298033943982,43783.649016971991,503520,0,-17,-71332,{"$f":"'[7]February midyear adj '!E155","v":2},4196,-67136,436384,-7636.7200000000012,-1090.96,-8727.68,427656.32,0,427656.32,{"$f":"'[6]RSD-NO'!FY32","v":346661},80995.320000000007,40497.660000000003,null,897381.61803394393,84281.309016971994,11360,{"$f":"ROUND((AV33/$AV$66)*$BA$1,0)","v":29138},-0.33999999999650754]
[382003,"Collegiate Academies\n(G.W. Carver Preparatory Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C37","v":120},294923,{"$f":"'[3]Table 5B1_RSD_Orleans'!F37","v":746.0335616438357},89524.027397260288,384447.0273972603,{"$f":"[4]Reformatted!G35","v":1},1437.0203423967776,{"$f":"[4]Reformatted!O35","v":9},77599.098489425989,{"$f":"[4]Reformatted!AA35","v":2},31614.447532729107,110650.56636455187,495097.5937618122,{"$f":"'[5]October midyear adj'!K190","v":-41887.88244534305},-10,9850.6226701642972,-32037.259775178754,{"$f":"'[5]February midyear adj '!K156","v":-20943.941222671525},-52981.200997850276,442116.39276396192,-7737.036873369334,-1105.2909819099048,{"$f":"W34+X34","v":-8842.3278552792381},433274.06490868266,0,{"$f":"Z34+AA34","v":433274.06490868266},{"$f":"'[6]RSD-NO'!FV33","v":379666},53608.06490868266,26804.03245434133,503520,0,-10,-41960,{"$f":"'[7]February midyear adj '!E156","v":-10},-20980,-62940,440580,-7710.1500000000005,-1101.45,{"$f":"AN34+AO34","v":-8811.6},431768.4,0,{"$f":"AQ34+AR34","v":431768.4},{"$f":"'[6]RSD-NO'!FY33","v":363259},68509.400000000023,34254.700000000012,null,865042.46490868274,61058.732454341342,9609,24646,-0.29999999998835847]
[384001,"Miller-McCoy Academy\n(Miller-McCoy Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C38","v":526},1292746,{"$f":"'[3]Table 5B1_RSD_Orleans'!F38","v":735.82244897959185},387042.60816326534,1679788.6081632653,{"$f":"[4]Reformatted!G36","v":7},10059.142396777443,{"$f":"[4]Reformatted!O36","v":47},405239.73655589123,{"$f":"[4]Reformatted!AA36","v":10},158072.23766364553,573371.11661631428,2253159.7247795798,{"$f":"'[5]October midyear adj'!K191","v":-580822.2213299385},-139,136923.65511528373,-443898.56621465477,{"$f":"'[5]February midyear adj '!K157","v":27160.751357155394},-416737.81485749938,1836421.9099220803,-32137.383423636409,-4591.0547748052013,-36728.43819844161,1799693.4717236387,-5771.3580955673315,1793922.1136280713,{"$f":"'[6]RSD-NO'!FV34+8454","v":1529381},264541.11362807127,132270.55681403563,2207096,0,-139,-583244,{"$f":"'[7]February midyear adj '!E157","v":13},27274,-555970,1651126,-28894.705000000002,-4127.8150000000005,-33022.520000000004,1618103.48,-6654.5,1611448.98,{"$f":"'[6]RSD-NO'!FY34","v":1338261},273187.98,136593.99,null,3405371.0936280712,268864.54681403562,38315,98279,-1.0000000009313226E-2]
[385001,"N.O. College Prep Academies\n(N. O. College Prep /S. Williams)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C39","v":420},1032231,{"$f":"'[3]Table 5B1_RSD_Orleans'!F39","v":618.75651162790689},259877.7348837209,1292108.734883721,{"$f":"[4]Reformatted!G37","v":11},15807.223766364554,{"$f":"[4]Reformatted!O37","v":27},232797.29546827794,{"$f":"[4]Reformatted!AA37","v":4},63228.895065458215,311833.4143001007,1603942.1491838216,{"$f":"'[5]October midyear adj'!K192","v":-251813.69406013933},-62,61073.86055501864,-190739.83350512068,{"$f":"'[5]February midyear adj '!K158","v":-12184.533583555129},-202924.36708867582,1401017.7820951459,-24517.811186665054,-3502.5444552378649,-28020.355641902919,1372997.426453243,-9602.6036842078665,1363394.8227690351,{"$f":"'[6]RSD-NO'!FV35+8454","v":1218069},145325.82276903512,72662.91138451756,1762320,0,-62,-260152,{"$f":"'[7]February midyear adj '!E158","v":-6},-12588,-272740,1489580,-26067.65,-3723.9500000000003,-29791.600000000002,1459788.4,-4103,1455685.4,{"$f":"'[6]RSD-NO'!FY35","v":1190409},265276.39999999991,132638.19999999995,null,2819080.222769035,205301.11138451751,37206,95432,0.19999999995343387]
[385002,"N. O. College Prep\n(Cohen College Prep)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C40","v":570},1400885,{"$f":"'[3]Table 5B1_RSD_Orleans'!F40","v":746.0335616438357},425239.13013698632,1826124.1301369863,{"$f":"[4]Reformatted!G38","v":5},7185.101711983888,{"$f":"[4]Reformatted!O38","v":52},448350.34682779456,{"$f":"[4]Reformatted!AA38","v":11},173879.46143001009,629414.90996978851,2455539.0401067748,{"$f":"'[5]October midyear adj'!K193","v":-284837.6006283327},-68,66984.234157117215,-217853.3664712155,{"$f":"'[5]February midyear adj '!K159","v":-18849.547100404372},-236702.91357161987,2218836.1265351549,-38829.632214365214,-5547.0903163378871,-44376.722530703104,2174459.4040044518,0,2174459.4040044518,{"$f":"'[6]RSD-NO'!FV36","v":1799328},375131.40400445182,187565.70200222591,2391720,0,-68,-285328,{"$f":"'[7]February midyear adj '!E159","v":-9},-18882,-304210,2087510,-36531.425000000003,-5218.7750000000005,-41750.200000000004,2045759.8,0,2045759.8,{"$f":"'[6]RSD-NO'!FY36","v":1664383},381376.80000000005,190688.40000000002,null,4220219.2040044516,378254.10200222593,53489,137199,0.40000000002328306]
[388001,"Broadmoor Charter\n (Andrew H. Wilson/Mc #7)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C41","v":548},1346815,{"$f":"'[3]Table 5B1_RSD_Orleans'!F41","v":708.2132751810401},388100.87479921,1734915.8747992101,{"$f":"[4]Reformatted!G39","v":18},25866.366163141996,{"$f":"[4]Reformatted!O39","v":53},456972.46888217522,{"$f":"[4]Reformatted!AA39","v":7},110650.56636455188,593489.40140986908,2328405.2762090792,{"$f":"'[5]October midyear adj'!K194","v":199246.46198743244},48,-47282.988816788624,151963.47317064382,{"$f":"'[5]February midyear adj '!K160","v":24905.807748429055},176869.28091907286,2505274.5571281519,-43842.30474974266,-6263.1863928203802,-50105.491142563042,2455169.0659855888,-4018.0053288885883,2451151.0606567003,{"$f":"'[6]RSD-NO'!FV37","v":2013276},437875.06065670028,218937.53032835014,2299408,0,48,201408,{"$f":"'[7]February midyear adj '!E160","v":12},25176,226584,2525992,-44204.86,-6314.9800000000005,-50519.840000000004,2475472.16,-4303,2471169.16,{"$f":"'[6]RSD-NO'!FY37","v":1891136},580033.16000000015,290016.58000000007,null,4922320.2206567004,508954.11032835022,81351,{"$f":"ROUND((AV38/$AV$66)*$BA$1,0)+1","v":208666},-0.41999999992549419]
[390001,"Dryades YMCA\n(James M. Singleton Charter Middle)\nNot in a District Building",{"$f":"'[3]Table 5B1_RSD_Orleans'!C42","v":667},1639281,{"$f":"'[3]Table 5B1_RSD_Orleans'!F42","v":650.55234865477053},433918.41655273194,2073199.416552732,{"$f":"[4]Reformatted!G40","v":13},18681.264451158109,{"$f":"[4]Reformatted!O40","v":29},250041.53957703928,{"$f":"[4]Reformatted!AA40","v":4},63228.895065458215,331951.69909365557,2405151.1156463875,{"$f":"'[5]October midyear adj'!K195","v":-253785.03595580487},-62,61073.86055501864,-192711.17540078622,{"$f":"'[5]February midyear adj '!K161","v":-18419.88164195358},-211131.05704273979,2194020.0586036476,-38395.351025563839,-5485.0501465091193,-43880.401172072961,2150139.6574315745,-3307.3860911074221,2146832.271340467,{"$f":"'[6]RSD-NO'!FV38","v":1925963},220869.27134046704,110434.63567023352,0,{"$f":"C39*$AG$3","v":3257628},-62,{"$f":"AH39*$AG$3","v":-302808},{"$f":"'[7]February midyear adj '!E161","v":-9},{"$f":"AJ39*($AG$3*0.5)","v":-21978},-324786,2932842,-51324.735000000008,-7332.1050000000005,-58656.840000000011,2874185.16,0,2874185.16,{"$f":"'[6]RSD-NO'!FY38","v":2396409},477776.16000000015,238888.08000000007,null,5021017.4313404672,349322.71567023359,67010,171878,8.0000000074505806E-2]
[391001,"Friends of King \n(Martin Luther King Elem.)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C43","v":686},1685977,{"$f":"'[3]Table 5B1_RSD_Orleans'!F43","v":721.28337970262919},494800.39847600361,2180777.3984760037,{"$f":"[4]Reformatted!G41","v":25},35925.508559919435,{"$f":"[4]Reformatted!O41","v":33},284530.02779456193,{"$f":"[4]Reformatted!AA41","v":1},15807.223766364554,336262.76012084592,2517040.1585968495,{"$f":"'[5]October midyear adj'!K196","v":-8328.0761251861968},-2,1970.1245340328594,-6357.9515911533372,{"$f":"'[5]February midyear adj '!K162","v":20820.190312965493},14462.238721812155,2531502.3973186617,-44301.291953076587,-6328.7559932966542,{"$f":"W40+X40","v":-50630.047946373241},2480872.3493722882,-2868.4638235076786,{"$f":"Z40+AA40","v":2478003.8855487807},{"$f":"'[6]RSD-NO'!FV39","v":2112025},365978.88554878067,182989.44277439034,{"$f":"C40*$AF$3","v":2878456},0,{"$f":"Q40","v":-2},-8392,{"$f":"'[7]February midyear adj '!E162","v":10},{"$f":"AJ40*($AF$3*0.5)","v":20980},12588,2891044,-50593.270000000004,-7227.6100000000006,{"$f":"AN40+AO40","v":-57820.880000000005},2833223.12,-2051.5,{"$f":"AQ40+AR40","v":2831171.62},{"$f":"'[6]RSD-NO'!FY39","v":2245784},585387.62000000011,292693.81000000006,null,5309175.5055487808,{"$f":"AV40+AE40","v":475683.25277439039},82102,{"$f":"ROUND((AV40/$AV$66)*$BA$1,0)+1","v":210592},-0.18999999994412065]
[391002,"Friends of King\n(Joseph A. Craig)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C44","v":420},1032231,{"$f":"'[3]Table 5B1_RSD_Orleans'!F44","v":746.0335616438357},313334.095890411,1345565.0958904109,{"$f":"[4]Reformatted!G42","v":7},10059.142396777443,{"$f":"[4]Reformatted!O42","v":28},241419.41752265862,{"$f":"[4]Reformatted!AA42","v":13},205493.90896273919,456972.46888217528,1802537.5647725863,{"$f":"'[5]October midyear adj'!K197","v":-376990.94200808741},-90,88655.604031478666,-288335.33797660877,{"$f":"'[5]February midyear adj '!K163","v":35604.700078541588},-252730.63789806719,1549806.9268745191,-27121.621220304085,-3874.517317186298,-30996.138537490384,1518810.7883370288,0,1518810.7883370288,{"$f":"'[6]RSD-NO'!FV40","v":1291840},226970.78833702882,113485.39416851441,1762320,0,-90,-377640,{"$f":"'[7]February midyear adj '!E163","v":17},35666,-341974,1420346,-24856.055000000004,-3550.8650000000002,-28406.920000000006,1391939.08,0,1391939.08,{"$f":"'[6]RSD-NO'!FY40","v":1137896},254043.08000000007,127021.54000000004,null,2910749.8683370287,240506.93416851445,{"$f":"ROUND((AV41/$AV$66)*$AZ$1,0)","v":35630},{"$f":"ROUND((AV41/$AV$66)*$BA$1,0)+1","v":91392},-0.4599999999627471]
[392001,"New Orleans Charter School Fdtn.\n (Mc #28 City Park)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C45","v":399},980619,{"$f":"'[3]Table 5B1_RSD_Orleans'!F45","v":600.21655982905986},239486.40737179489,1220105.4073717948,{"$f":"[4]Reformatted!G43","v":8},11496.16273917422,{"$f":"[4]Reformatted!O43","v":17},146576.07492447129,{"$f":"[4]Reformatted!AA43","v":4},63228.895065458215,221301.13272910373,1441406.5401008986,{"$f":"'[5]October midyear adj'!K198","v":92988.338582549171},23,-22656.432141377882,70331.90644117129,{"$f":"'[5]February midyear adj '!K164","v":6064.4568640792932},76396.36330525059,1517802.9034061492,-26561.550809607616,-3794.507258515373,-30356.058068122988,1487446.8453380263,-2012.7692645042325,1485434.076073522,{"$f":"'[6]RSD-NO'!FV41","v":1229368},256066.07607352198,128033.03803676099,1674204,0,23,96508,{"$f":"'[7]February midyear adj '!E164","v":3},6294,102802,1777006,-31097.605000000003,-4442.5150000000003,-35540.120000000003,1741465.88,-2251.5,1739214.38,{"$f":"'[6]RSD-NO'!FY41","v":1349148},390066.37999999989,195033.18999999994,null,3224648.4560735216,323066.22803676093,54708,{"$f":"ROUND((AV42/$AV$66)*$BA$1,0)","v":140325},0.18999999994412065]
[393001,"Choice Foundation\n(Lafayette Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C46","v":785},1929289,{"$f":"'[3]Table 5B1_RSD_Orleans'!F46","v":776.90344307346322},609869.20281266863,2539158.2028126689,{"$f":"[4]Reformatted!G44","v":28},40236.569587109771,{"$f":"[4]Reformatted!O44","v":68},586304.29969788517,{"$f":"[4]Reformatted!AA44","v":8},126457.79013091643,752998.6594159113,3292156.8622285803,{"$f":"'[5]October midyear adj'!K199","v":485260.68448585225},115,-113282.16070688942,371978.52377896284,{"$f":"'[5]February midyear adj '!K165","v":-29537.606881747528},342440.9168972153,3634597.7791257957,-63605.461134701429,-9086.4944478144898,-72691.955582515919,3561905.8235432799,-4028.9305390450827,3557876.8930042349,{"$f":"'[6]RSD-NO'!FV42","v":2912711},645165.89300423488,322582.94650211744,3293860,0,115,482540,{"$f":"'[7]February midyear adj '!E165","v":-14},-29372,453168,3747028,-65572.990000000005,-9367.57,-74940.56,3672087.44,-4203,3667884.44,{"$f":"'[6]RSD-NO'!FY42","v":2778073},889811.44,444905.72,null,7225761.3330042344,767488.66650211741,124799,{"$f":"ROUND((AV43/$AV$66)*$BA$1,0)","v":320107},-0.28000000002793968]
[393002,"Choice Foundation \n(Esperanza/Crossman)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C47","v":422},1037146,{"$f":"'[3]Table 5B1_RSD_Orleans'!F47","v":642.89065513553726},271299.85646719672,1308445.8564671967,{"$f":"[4]Reformatted!G45","v":7},10059.142396777443,{"$f":"[4]Reformatted!O45","v":40},344884.88217522658,{"$f":"[4]Reformatted!AA45","v":8},126457.79013091643,481401.8147029205,1789847.6711701173,{"$f":"'[5]October midyear adj'!K200","v":155254.52284498824},38,-37432.366146624328,117822.15669836392,{"$f":"'[5]February midyear adj '!K166","v":12256.936014078019},130079.09271244194,1919926.7638825593,-33598.718367944792,-4799.8169097063983,-38398.535277651186,1881528.2286049081,-3299.625992895325,1878228.6026120128,{"$f":"'[6]RSD-NO'!FV43+8454","v":1508438},369790.60261201276,184895.30130600638,1770712,0,38,159448,{"$f":"'[7]February midyear adj '!E166","v":6},12588,172036,1942748,-33998.090000000004,-4856.87,-38854.960000000006,1903893.04,-2151.5,1901741.54,{"$f":"'[6]RSD-NO'!FY43","v":1458208},443533.54000000004,221766.77000000002,null,3779970.142612013,406662.0713060064,62207,{"$f":"ROUND((AV44/$AV$66)*$BA$1,0)","v":159560},-0.22999999998137355]
[393003,"Choice Foundation (Takeover)\n (McDonogh #42)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C48","v":480},1179692,{"$f":"'[3]Table 5B1_RSD_Orleans'!F48","v":746.0335616438357},358096.10958904115,1537788.1095890412,{"$f":"[4]Reformatted!G46","v":4},5748.0813695871102,{"$f":"[4]Reformatted!O46","v":12},103465.46465256799,{"$f":"[4]Reformatted!AA46","v":4},63228.895065458215,172442.44108761329,1710230.5506766546,{"$f":"'[5]October midyear adj'!K201","v":-314159.11834007286},-75,73879.670026232227,-240279.44831384064,{"$f":"'[5]February midyear adj '!K167","v":81681.370768418943},-158598.07754542169,1551632.4731312329,-27153.568279796578,-3879.0811828280821,-31032.64946262466,1520599.8236686082,0,1520599.8236686082,{"$f":"'[6]RSD-NO'!FV44","v":1295457},225142.82366860821,112571.4118343041,2014080,0,-75,-314700,{"$f":"'[7]February midyear adj '!E167","v":39},81822,-232878,1781202,-31171.035000000003,-4453.0050000000001,-35624.04,1745577.96,0,1745577.96,{"$f":"'[6]RSD-NO'!FY44","v":1396967},348610.95999999996,174305.47999999998,null,3266177.7836686084,286876.89183430409,48894,{"$f":"ROUND((AV45/$AV$66)*$BA$1,0)-1","v":125411},0.47999999998137355]
[395001,"Algiers Charter School Assoc. \n(Martin Behrman)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C49","v":641},1575381,{"$f":"'[3]Table 5B1_RSD_Orleans'!F49","v":678.38194087511556},434842.8241009491,2010223.8241009491,{"$f":"[4]Reformatted!G47","v":17},24429.345820745217,{"$f":"[4]Reformatted!O47","v":37},319018.51601208461,{"$f":"[4]Reformatted!AA47","v":11},173879.46143001009,517327.32326283993,2527551.1473637889,{"$f":"'[5]October midyear adj'!K202","v":140118.64520802989},34,-33492.117078558607,106626.52812947129,{"$f":"'[5]February midyear adj '!K168","v":-4121.1366237655848},102505.3915057057,2630056.5388694946,-46025.989430216163,-6575.1413471737369,-52601.130777389903,2577455.4080921048,-4831.1145567275616,2572624.2935353774,{"$f":"'[6]RSD-NO'!FV45","v":2151754},420870.29353537736,210435.14676768868,2689636,0,34,142664,{"$f":"'[7]February midyear adj '!E168","v":-2},-4196,138468,2828104,-49491.820000000007,-7070.26,-56562.080000000009,2771541.92,-2051.5,2769490.42,{"$f":"'[6]RSD-NO'!FY45","v":2156489},613001.41999999993,306500.70999999996,null,5342114.7135353778,516935.85676768865,85975,{"$f":"ROUND((AV46/$AV$66)*$BA$1,0)+1","v":220526},-0.2900000000372529]
[395002,"Algiers Charter School Assoc. \n(Dwight D. Eisenhower)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C50","v":592},1454954,{"$f":"'[3]Table 5B1_RSD_Orleans'!F50","v":686.92241021135874},406658.06684512435,1861612.0668451244,{"$f":"[4]Reformatted!G48","v":23},33051.467875125883,{"$f":"[4]Reformatted!O48","v":24},206930.92930513597,{"$f":"[4]Reformatted!AA48","v":15},237108.3564954683,477090.75367573014,2338702.8205208546,{"$f":"'[5]October midyear adj'!K203","v":-28907.739651712796},-7,6895.4358691150082,-22012.303782597788,{"$f":"'[5]February midyear adj '!K169","v":43361.609477569196},21349.305694971408,2360052.1262158258,-41300.912208776957,-5900.1303155395644,-47201.042524316523,2312851.0836915094,-13433.516585811494,2299417.5671056979,{"$f":"'[6]RSD-NO'!FV46","v":1951698},347719.56710569793,173859.78355284897,2484032,0,-7,-29372,{"$f":"'[7]February midyear adj '!E169","v":21},44058,14686,2498718,-43727.565000000002,-6246.7950000000001,-49974.36,2448743.64,-10557.5,2438186.14,{"$f":"'[6]RSD-NO'!FY46","v":1932484},505702.14000000013,252851.07000000007,null,4737603.7071056981,426710.85355284903,70926,{"$f":"ROUND((AV47/$AV$66)*$BA$1,0)","v":181925},7.000000006519258E-2]
[395003,"Algiers Charter School Assoc. \n(William J. Fischer)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C51","v":610},1499192,{"$f":"'[3]Table 5B1_RSD_Orleans'!F51","v":761.3587570202327},464428.84178234194,1963620.8417823419,{"$f":"[4]Reformatted!G49","v":17},24429.345820745217,{"$f":"[4]Reformatted!O49","v":40},344884.88217522658,{"$f":"[4]Reformatted!AA49","v":10},158072.23766364553,527386.46565961733,2491007.3074419592,{"$f":"'[5]October midyear adj'!K204","v":109306.94943767825},26,-25611.618942427172,83695.330495251081,{"$f":"'[5]February midyear adj '!K170","v":-4204.1134399107023},79491.217055340385,2570498.5244972995,-44983.724178702745,-6426.2463112432488,-51409.97048994599,2519088.5540073533,-25409.890761430594,2493678.6632459229,{"$f":"'[6]RSD-NO'!FV47","v":2050454},443224.66324592289,221612.33162296144,2559560,0,26,109096,{"$f":"'[7]February midyear adj '!E170","v":-2},-4196,104900,2664460,-46628.05,-6661.1500000000005,-53289.200000000004,2611170.7999999998,-23166.5,2588004.2999999998,{"$f":"'[6]RSD-NO'!FY47","v":2022189},565815.29999999981,282907.64999999991,null,5081682.9632459227,504519.98162296135,79357,{"$f":"ROUND((AV48/$AV$66)*$BA$1,0)+1","v":203551},-0.35000000009313226]
[395004,"Algiers Charter School Assoc.\n (McDonogh #32)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C52","v":471},1157573,{"$f":"'[3]Table 5B1_RSD_Orleans'!F52","v":1003.4698393033485},472634.29431187717,1630207.2943118771,{"$f":"[4]Reformatted!G50","v":8},11496.16273917422,{"$f":"[4]Reformatted!O50","v":21},181064.56314199397,{"$f":"[4]Reformatted!AA50","v":10},158072.23766364553,350632.96354481368,1980840.2578566908,{"$f":"'[5]October midyear adj'!K205","v":-124494.28662142689},-28,27581.743476460033,-96912.543144966854,{"$f":"'[5]February midyear adj '!K171","v":71139.592355101078},-25772.950789865776,1955067.307066825,-34213.67787366944,-4887.6682676670625,-39101.3461413365,1915965.9609254885,-28217.824855321145,1887748.1360701674,{"$f":"'[6]RSD-NO'!FV48","v":1563253},324495.13607016741,162247.56803508371,1976316,0,-28,-117488,{"$f":"'[7]February midyear adj '!E171","v":32},67136,-50352,1925964,-33704.370000000003,-4814.91,-38519.279999999999,1887444.72,-18863.5,1868581.22,{"$f":"'[6]RSD-NO'!FY48","v":1481520},387061.22,193530.61,null,3756329.3560701674,355778.17803508369,54287,{"$f":"ROUND((AV49/$AV$66)*$BA$1,0)","v":139244},-0.39000000001396984]
[395005,"Algiers Charter School Assoc.\n(O. P. Walker Sr. High)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C53","v":858},2108700,{"$f":"'[3]Table 5B1_RSD_Orleans'!F53","v":592.05529010815155},507983.43891279405,2616683.438912794,{"$f":"[4]Reformatted!G51","v":3},4311.0610271903324,{"$f":"[4]Reformatted!O51","v":86},741502.49667673721,{"$f":"[4]Reformatted!AA51","v":23},363566.14662638475,1109379.7043303123,3726063.1432431061,{"$f":"'[5]October midyear adj'!K206","v":181566.44878493794},45,-44327.802015739333,137238.64676919859,{"$f":"'[5]February midyear adj '!K172","v":-48417.719675983448},88820.927093215141,3814884.0703363214,-66760.471230885625,-9537.2101758408044,-76297.681406726435,3738586.3889295948,-34130.720163278726,3704455.668766316,{"$f":"'[6]RSD-NO'!FV49+8454","v":3069916},634539.66876631603,317269.83438315801,3600168,0,45,188820,{"$f":"'[7]February midyear adj '!E172","v":-24},-50352,138468,3738636,-65426.130000000005,-9346.59,-74772.72,3663863.28,-20715,3643148.28,{"$f":"'[6]RSD-NO'!FY49","v":2850050},793098.2799999998,396549.1399999999,null,7347603.9487663154,713818.97438315791,111235,{"$f":"ROUND((AV50/$AV$66)*$BA$1,0)-1","v":285314},0.13999999989755452]
[395007,"Algiers Charter School Assoc. \n(ACSA Tech High at Rosenwald)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C54","v":278},{"$f":"ROUND(C51*$D$3,0)","v":683238},{"$f":"'[3]Table 5B1_RSD_Orleans'!F54","v":907.69666061705993},252339.67165154265,935577.67165154265,{"$f":"[4]Reformatted!G52","v":2},2874.0406847935551,{"$f":"[4]Reformatted!O52","v":23},198308.80725075529,{"$f":"[4]Reformatted!AA52","v":6},94843.34259818733,296026.19053373614,1231603.8621852789,{"$f":"'[5]October midyear adj'!K207","v":-134863.99164873341},-31,30536.93027750932,-104327.06137122409,{"$f":"'[5]February midyear adj '!K173","v":30453.159404552709},-73873.901966671372,1157729.9602186074,-20260.274303825634,-2894.3249005465186,-23154.599204372153,1134575.3610142353,-48373.316151059538,1086202.0448631758,{"$f":"'[6]RSD-NO'!FV50","v":901135},185067.04486317583,92533.522431587917,1166488,0,-31,-130076,{"$f":"'[7]February midyear adj '!E173","v":14},29372,-100704,1065784,-18651.22,-2664.46,{"$f":"AN51+AO51","v":-21315.68},1044468.32,-44381.5,1000086.82,{"$f":"'[6]RSD-NO'!FY50","v":804450},195636.81999999995,97818.409999999974,null,2086288.8648631759,190351.93243158789,27439,{"$f":"ROUND((AV51/$AV$66)*$BA$1,0)-1","v":70379},0.40999999997438863]
[397001,"Instititute of Academic Excellence,\nSUNO  (Sophie B. Wright)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C55","v":469},{"$f":"ROUND(C52*$D$3,0)","v":1152658},{"$f":"'[3]Table 5B1_RSD_Orleans'!F55","v":741.72363820787723},347868.3863194944,1500526.3863194943,{"$f":"[4]Reformatted!G53","v":7},10059.142396777443,{"$f":"[4]Reformatted!O53","v":25},215553.05135951663,{"$f":"[4]Reformatted!AA53","v":5},79036.118831822765,304648.31258811685,1805174.6989076112,{"$f":"'[5]October midyear adj'!K208","v":62767.174816475192},15,-14775.934005246445,47991.240811228745,{"$f":"'[5]February midyear adj '!K174","v":-2092.239160549173},45899.001650679573,1851073.7005582908,-32393.789759770094,-4627.6842513957272,-37021.474011165818,1814052.226547125,0,1814052.226547125,{"$f":"'[6]RSD-NO'!FV51","v":1537012},277040.22654712503,138520.11327356251,1967924,0,15,62940,{"$f":"'[7]February midyear adj '!E174","v":-1},-2098,60842,2028766,-35503.405000000006,-5071.915,{"$f":"AN52+AO52","v":-40575.320000000007},1988190.68,0,1988190.68,{"$f":"'[6]RSD-NO'!FY51","v":1560519},427671.67999999993,213835.83999999997,null,3802242.906547125,352355.95327356248,59982,{"$f":"ROUND((AV52/$AV$66)*$BA$1,0)","v":153854},-0.16000000003259629]
[398001,"KIPP New Orleans\n(Edward Phillips/Kipp Believe)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C56","v":481},{"$f":"ROUND(C53*$D$3,0)","v":1182150},{"$f":"'[3]Table 5B1_RSD_Orleans'!F56","v":643.94778836855926},309738.886205277,1491888.8862052769,{"$f":"[4]Reformatted!G54","v":10},14370.203423967776,{"$f":"[4]Reformatted!O54","v":34},293152.14984894259,{"$f":"[4]Reformatted!AA54","v":16},252915.58026183286,560437.93353474326,2052326.8197400202,{"$f":"'[5]October midyear adj'!K209","v":555791.53609122778},136,-133968.46831423443,421823.06777699338,{"$f":"'[5]February midyear adj '!K175","v":-28606.917298813198},{"$f":"S53+T53","v":393216.15047818021},2445542.9702182002,-42797.001978818509,-6113.8574255455005,-48910.859404364011,2396632.1108138361,-12568.727550269825,2384063.3832635661,{"$f":"'[6]RSD-NO'!FV52","v":2016222},367841.38326356607,183920.69163178303,2018276,0,136,570656,{"$f":"'[7]February midyear adj '!E175","v":-14},-29372,541284,2559560,-44792.3,-6398.9000000000005,{"$f":"AN53+AO53","v":-51191.200000000004},2508368.7999999998,0,2508368.7999999998,{"$f":"'[6]RSD-NO'!FY52","v":1978717},529651.79999999981,264825.89999999991,null,4892432.1832635663,448746.59163178294,74285,{"$f":"ROUND((AV53/$AV$66)*$BA$1,0)","v":190541},-0.10000000009313226]
[398002,"KIPP New Orleans\n(McDonogh #15)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C57","v":556},{"$f":"ROUND(C54*$D$3,0)","v":1366477},{"$f":"'[3]Table 5B1_RSD_Orleans'!F57","v":724.79250196607131},402984.63109313563,1769461.6310931356,{"$f":"[4]Reformatted!G55","v":13},18681.264451158109,{"$f":"[4]Reformatted!O55","v":47},405239.73655589123,{"$f":"[4]Reformatted!AA55","v":17},268722.80402819742,692643.80503524677,2462105.4361283826,{"$f":"'[5]October midyear adj'!K210","v":875184.90881987347},210,-206863.07607345024,668321.8327464232,{"$f":"'[5]February midyear adj '!K176","v":-6251.3207772848109},662070.5119691384,3124175.948097521,-54673.079091706619,-7810.4398702438029,-62483.518961950424,3061692.4291355708,11533.069772177947,3073225.4989077486,{"$f":"'[6]RSD-NO'!FV53","v":2538737},534488.49890774861,267244.2494538743,2332976,0,210,881160,{"$f":"'[7]February midyear adj '!E176","v":-3},-6294,874866,3207842,-56137.235000000008,-8019.6050000000005,{"$f":"AN54+AO54","v":-64156.840000000011},3143685.16,16112,3159797.16,{"$f":"'[6]RSD-NO'!FY53","v":2447992},711805.16000000015,355902.58000000007,null,6233022.6589077488,623146.82945387438,99833,{"$f":"ROUND((AV54/$AV$66)*$BA$1,0)","v":256070},-0.41999999992549419]
[398003,"KIPP New Orleans\n(KIPP Central City Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C58","v":387},{"$f":"ROUND(C55*$D$3,0)","v":951127},{"$f":"'[3]Table 5B1_RSD_Orleans'!F58","v":592.5310423197493},229309.51337774299,1180436.5133777431,{"$f":"[4]Reformatted!G56","v":10},14370.203423967776,{"$f":"[4]Reformatted!O56","v":40},344884.88217522658,{"$f":"[4]Reformatted!AA56","v":6},94843.34259818733,454098.42819738167,1634534.9415751249,{"$f":"'[5]October midyear adj'!K211","v":80705.71450420437},20,-19701.245340328594,61004.469163875779,{"$f":"'[5]February midyear adj '!K177","v":-4035.2857252102185},56969.183438665561,1691504.1250137903,-29601.322187741334,-4228.7603125344758,-33830.082500275807,1657674.0425135144,-20795.015874036515,1636879.0266394778,{"$f":"'[6]RSD-NO'!FV54","v":1356100},280779.02663947782,140389.51331973891,1623852,0,20,83920,{"$f":"'[7]February midyear adj '!E177","v":-2},-4196,79724,1703576,-29812.58,-4258.9400000000005,{"$f":"AN55+AO55","v":-34071.520000000004},1669504.48,-12609,1656895.48,{"$f":"'[6]RSD-NO'!FY54","v":1309499},347396.48,173698.24,null,3293774.5066394778,314087.7533197389,48723,{"$f":"ROUND((AV55/$AV$66)*$BA$1,0)","v":124975},0.23999999999068677]
[398004,"KIPP New Orleans, Inc.\n(Kipp Central City Primary)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C59","v":203},498912,{"$f":"'[3]Table 5B1_RSD_Orleans'!F59","v":741.31578947368428},150487.10526315792,649399.10526315798,{"$f":"[4]Reformatted!G57","v":10},14370.203423967776,{"$f":"[4]Reformatted!O57","v":30},258663.66163141993,{"$f":"[4]Reformatted!AA57","v":7},110650.56636455188,383684.43141993962,1033083.5366830976,{"$f":"'[5]October midyear adj'!K212","v":405854.83581932291},97,-95551.039900593678,310303.79591872921,{"$f":"'[5]February midyear adj '!K178","v":0},310303.79591872921,1343387.3326018269,-23509.278320531972,-3358.4683315045672,-26867.746652036538,1316519.5859497904,-1339.5971272527331,1315179.9888225377,{"$f":"82975.5+123722+116667+116667+116667+116666+116666+116666+105236+105236","v":1117168.5},198011.48882253771,99005.744411268854,851788,0,97,407012,{"$f":"'[7]February midyear adj '!E178","v":0},0,407012,1258800,{"$f":"-(AM56*$AN$3)","v":-22029.000000000004},-3147,-25176.000000000004,1233624,2051.5,1235675.5,{"$f":"68307.92+107854+101006+101006+101006+101006+101006+101006+93745+93745","v":969687.91999999993},265987.58000000007,132993.79000000004,null,2550855.4888225375,231999.53441126889,37306,{"$f":"ROUND((AV56/$AV$66)*$BA$1,0)","v":95688},-0.2099999999627471]
[null,"KIPP New Orleans, Inc.\n(Kipp Central City Primary)\nK-1 not in a District Building",{"$f":"'[3]Table 5B1_RSD_Orleans'!C60","v":213},523488,{"$f":"'[3]Table 5B1_RSD_Orleans'!F60","v":741.31578947368428},157900.26315789475,681388.26315789472,null,0,null,0,null,0,0,681388.26315789472,null,null,0,0,{"$f":"R57*E57","v":0},0,681388.26315789472,-11924.29460526316,-1703.4706578947369,-13627.765263157897,667760.49789473682,0,667760.49789473682,{"$f":"57219.58+57220+57220+57220+57220+57219+57219+57219+56603+56603","v":570962.58000000007},96797.917894736747,48398.958947368374,0,{"$f":"C57*$AG$3","v":1040292},0,{"$f":"AH57*$AG$3","v":0},null,{"$f":"AJ57*($AG$3*0.5)","v":0},0,{"$f":"AF57+AG57+AI57+AK57","v":1040292},-18205.11,{"$f":"-(AM57*$AO$3)","v":-2600.73},-20805.84,1019486.16,0,1019486.16,{"$f":"83235*8+73633+73633","v":813146},206340.16000000003,103170.08000000002,null,1687246.6578947369,151569.03894736839,28940,74230,8.0000000016298145E-2]
[398005,"KIPP New Orleans, Inc.\n(Kipp Renaissance High School)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C61","v":271},666035,{"$f":"'[3]Table 5B1_RSD_Orleans'!F61","v":746.0335616438357},202175.09520547948,868210.09520547953,{"$f":"[4]Reformatted!G58","v":1},1437.0203423967776,{"$f":"[4]Reformatted!O58","v":39},336262.76012084592,{"$f":"[4]Reformatted!AA58","v":7},110650.56636455188,448350.34682779462,1316560.4420332741,{"$f":"'[5]October midyear adj'!K213","v":456577.91865423921},109,-107371.78710479084,349206.13154944836,{"$f":"'[5]February midyear adj '!K179","v":-77492.582523884645},271713.5490255637,1588273.9910588379,-27794.794843529664,-3970.6849776470949,-31765.479821176759,1556508.5112376611,-22885.095805249432,1533623.4154324117,{"$f":"'[6]RSD-NO'!FV56","v":1297743},235880.41543241171,117940.20771620586,{"$f":"C58*$AF$3","v":1137116},0,109,457364,{"$f":"'[7]February midyear adj '!E179","v":-37},{"$f":"AJ58*($AF$3*0.5)","v":-77626},379738,1516854,-26544.945000000003,-3792.1350000000002,-30337.08,1486516.92,-21015,1465501.92,{"$f":"'[6]RSD-NO'!FY56","v":1183855},281646.91999999993,140823.45999999996,null,2999125.3354324116,258763.66771620582,39502,{"$f":"ROUND((AV58/$AV$66)*$BA$1,0)-1","v":101321},0.4599999999627471]
[398006,"KIPP New Orleans, Inc.\nKipp N. O. Leadership Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C62","v":309},759427,{"$f":"'[3]Table 5B1_RSD_Orleans'!F62","v":746.0335616438357},230524.37054794523,989951.37054794526,{"$f":"[4]Reformatted!G59","v":11},15807.223766364554,{"$f":"[4]Reformatted!O59","v":44},379373.37039274926,{"$f":"[4]Reformatted!AA59","v":13},205493.90896273919,600674.50312185299,1590625.8736697983,{"$f":"'[5]October midyear adj'!K214","v":917344.62555301271},219,-215728.6364765981,701615.98907641461,{"$f":"'[5]February midyear adj '!K180","v":-29321.517711740133},672294.47136467451,2262920.3450344726,-39601.106038103273,-5657.3008625861821,-45258.406900689457,2217661.9381337832,-11303.507406338271,2206358.4307274451,{"$f":"'[6]RSD-NO'!FV57","v":1806986},399372.43072744505,199686.21536372253,1296564,0,219,918924,{"$f":"'[7]February midyear adj '!E180","v":-14},-29372,889552,2186116,-38257.030000000006,-5465.29,-43722.320000000007,2142393.6800000002,-8406,2133987.6800000002,{"$f":"'[6]RSD-NO'!FY57","v":1675482},458505.68000000017,229252.84000000008,null,4340346.1107274452,428939.05536372261,64307,164946,-0.15999999991618097]
[399001,"Firstline Schools, Inc.\n(Samuel J. Green)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C63","v":515},1265712,{"$f":"'[3]Table 5B1_RSD_Orleans'!F63","v":752.85062142702634},387718.07003491855,1653430.0700349186,{"$f":"[4]Reformatted!G60","v":23},33051.467875125883,{"$f":"[4]Reformatted!O60","v":63},543193.68942598184,{"$f":"[4]Reformatted!AA60","v":10},158072.23766364553,734317.3949647533,2387747.464999672,{"$f":"'[5]October midyear adj'!K215","v":0},0,0,0,{"$f":"'[5]February midyear adj '!K181","v":-14684.618565111234},-14684.618565111234,2373062.8464345606,-41528.599812604814,-5932.6571160864014,-47461.256928691218,2325601.5895058694,0,2325601.5895058694,{"$f":"'[6]RSD-NO'!FV58","v":1961436},364165.58950586943,182082.79475293471,2160940,0,0,0,{"$f":"'[7]February midyear adj '!E181","v":-7},-14686,-14686,2146254,-37559.445000000007,-5365.6350000000002,-42925.080000000009,2103328.92,0,2103328.92,{"$f":"'[6]RSD-NO'!FY58","v":1676185},427143.91999999993,213571.95999999996,null,4428930.5095058698,395654.75475293468,59908,153664,-4.0000000037252903E-2]
[399002,"Firstline Schools, Inc.\n(N. O. Charter Middle at Ashe)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C64","v":421},1034689,{"$f":"'[3]Table 5B1_RSD_Orleans'!F64","v":803.97152919927748},338472.01379289583,1373161.0137928957,{"$f":"[4]Reformatted!G61","v":34},48858.691641490434,{"$f":"[4]Reformatted!O61","v":62},534571.56737160124,{"$f":"[4]Reformatted!AA61","v":9},142265.01389728099,725695.2729103727,2098856.2867032685,{"$f":"'[5]October midyear adj'!K216","v":293024.1086341925},69,-67969.296424133645,225054.81221005885,{"$f":"'[5]February midyear adj '!K182","v":-10616.815530224367},214437.9966798345,2313294.2833831031,-40482.649959204311,-5783.2357084577579,-46265.885667662071,2267028.397715441,-4630.6707295812012,{"$f":"Z61+AA61","v":2262397.7269858597},{"$f":"'[6]RSD-NO'!FV59","v":1883608},378789.72698585968,189394.86349292984,1766516,0,69,289524,{"$f":"'[7]February midyear adj '!E182","v":-5},-10490,279034,2045550,-35797.125,-5113.875,{"$f":"AN61+AO61","v":-40911},2004639,0,{"$f":"AQ61+AR61","v":2004639},{"$f":"'[6]RSD-NO'!FY59","v":1503775},500864,250432,null,4267036.7269858597,439826.86349292984,70248,180184,0]
[399003,"Firstline Schools, Inc.*\n(Firstline H.S. Charter)(Clark)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C65","v":385},946212,{"$f":"'[3]Table 5B1_RSD_Orleans'!F65","v":746.0335616438357},287222.92123287672,1233434.9212328768,{"$f":"[4]Reformatted!G62","v":5},7185.101711983888,{"$f":"[4]Reformatted!O62","v":56},482838.83504531725,{"$f":"[4]Reformatted!AA62","v":14},221301.13272910376,711325.06948640489,1944759.9907192816,{"$f":"'[5]October midyear adj'!K217","v":209439.41222671524},50,-49253.113350821484,160186.29887589376,{"$f":"'[5]February midyear adj '!K183","v":-85870.159012953241},74316.139862940516,2019076.130582222,-35333.832285188888,-5047.6903264555549,-40381.522611644439,1978694.6079705777,-19990.303288077295,1958704.3046825004,{"$f":"'[6]RSD-NO'!FV60","v":1547414},411290.30468250043,205645.15234125021,1615460,0,50,209800,{"$f":"'[7]February midyear adj '!E183","v":-41},-86018,123782,1739242,-30436.735000000004,-4348.1050000000005,-34784.840000000004,1704457.16,-21015,1683442.16,{"$f":"'[6]RSD-NO'!FY60","v":1297388},386054.15999999992,193027.07999999996,null,3642146.4646825003,398672.23234125017,54145,{"$f":"ROUND((AV62/$AV$66)*$BA$1,0)","v":138882},7.9999999958090484E-2]
[399004,"Firstline Schools, Inc.\n(Dibert School)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C66","v":425},1044519,{"$f":"'[3]Table 5B1_RSD_Orleans'!F66","v":746.0335616438357},317064.26369863015,1361583.26369863,{"$f":"[4]Reformatted!G63","v":21},30177.427190332328,{"$f":"[4]Reformatted!O63","v":53},456972.46888217522,{"$f":"[4]Reformatted!AA63","v":12},189686.68519637466,676836.58126888215,2038419.8449675122,{"$f":"'[5]October midyear adj'!K218","v":213628.20047124955},51,-50238.175617837915,163390.02485341165,{"$f":"'[5]February midyear adj '!K184","v":-8377.5764890686096},155012.44836434306,2193432.2933318554,-38385.065133307471,-5483.5807333296389,-43868.645866637111,2149563.6474652183,0,2149563.6474652183,{"$f":"'[6]RSD-NO'!FV61+8454","v":1703524},446039.64746521832,223019.82373260916,1783300,0,51,213996,{"$f":"'[7]February midyear adj '!E184","v":-4},-8392,205604,1988904,-34805.82,-4972.26,-39778.080000000002,1949125.92,0,1949125.92,{"$f":"'[6]RSD-NO'!FY61","v":1483154},465971.91999999993,232985.95999999996,null,4098689.5674652182,456005.78373260912,65354,{"$f":"ROUND((AV63/$AV$66)*$BA$1,0)","v":167632},-4.0000000037252903E-2]
[399005,"Firstline Schools, Inc.\n(Langston Hughes Academy)",{"$f":"'[3]Table 5B1_RSD_Orleans'!C67","v":614},1509023,{"$f":"'[3]Table 5B1_RSD_Orleans'!F67","v":746.0335616438357},458064.60684931511,1967087.6068493151,{"$f":"[4]Reformatted!G64","v":14},20118.284793554885,{"$f":"[4]Reformatted!O64","v":57},491460.9570996979,{"$f":"[4]Reformatted!AA64","v":14},221301.13272910376,732880.3746223565,2699967.9814716717,{"$f":"'[5]October midyear adj'!K219","v":138230.01206963207},33,-32507.054811542181,105722.95725808988,{"$f":"'[5]February midyear adj '!K185","v":-4188.7882445343048},101534.16901355558,2801502.1504852274,-49026.287633491484,-7003.7553762130683,-56030.043009704554,2745472.1074755229,0,2745472.1074755229,{"$f":"'[6]RSD-NO'!FV62","v":2250049},495423.10747552291,247711.55373776145,2576344,0,33,138468,{"$f":"'[7]February midyear adj '!E185","v":-2},-4196,134272,2710616,-47435.780000000006,-6776.54,-54212.320000000007,2656403.6800000002,0,2656403.6800000002,{"$f":"'[6]RSD-NO'!FY62","v":2068042},588361.68000000017,294180.84000000008,null,5401875.7874755226,541892.39373776154,82520,{"$f":"ROUND((AV64/$AV$66)*$BA$1,0)","v":211661},-0.15999999991618097]
[null,"Total RSD Chartered",{"$f":"SUM(C8:C64)","v":23731},{"$f":"SUM(D8:D64)","v":58323496},"N/A",{"$f":"SUM(F8:F64)","v":17398336.980362907},75721832.980362922,{"$f":"SUM(H8:H64)","v":650},{"$f":"SUM(I8:I64)","v":934063.22255790571},1874,16157856.729909364,453,7160672.366163143,24252592.318630408,99974425.298993349,6020078.0332720336,1442,-1420459.7890376914,4599618.2442343412,100735.68326559315,4700353.9274999341,104674779.2264933,-1831808.6364636316,-261686.9480662331,-2093495.5845298648,102581283.64196338,-235100.39278213523,102346183.24918123,{"$f":"SUM(AC8:AC64)","v":85065147.079999998},17281036.169181261,8640518.0845906306,94023968,6461532,{"$f":"SUM(AH8:AH64)","v":1442},{"$f":"SUM(AI8:AI64)","v":6005912},{"$f":"SUM(AJ8:AJ64)","v":44},89216,6095128,106580628,-1865160.9900000009,-266451.57000000007,-2131612.5600000005,104449015.44,-131890.5,104317124.94,81960891.920000002,22356233.020000003,11178116.510000002,null,{"$f":"SUM(AX8:AX64)","v":206663308.18918133},{"$f":"SUM(AY8:AY64)","v":19818634.594590627},{"$f":"SUM(AZ8:AZ64)","v":3135532},{"$f":"SUM(BA8:BA64)+1","v":8042585},-0.48999999836087227]
[null,"TOTAL RSD \n(Operated + Chartered)",{"$f":"C65+C5","v":28384},{"$f":"D65+D5","v":69759139},"N/A",{"$f":"F65+F5","v":21107022.006311826},90866161.006311834,763,1096446.5212487415,2169,18701382.735951662,553,8741394.7427995987,28539223.999999996,119405385.00631186,2399282.7461703178,588,-579216.61300566047,1820066.1331646563,15939.540710517831,1836005.673875174,121241390.68018705,0,{"$f":"X65","v":-261686.9480662331},{"$f":"Y65+Y5","v":-261686.94806623319},120979703.73212075,-838656.84186917357,120141046.89025156,101135644.08,19005402.810251601,9502701.4051258005,113547956,6461532,588,2422528,4,{"$f":"AK65+AK5","v":5296},{"$f":"AL65+AL5","v":2427824},{"$f":"AM65+AM5","v":122437312},0,{"$f":"AO65","v":-266451.57000000007},{"$f":"AP65+AP5","v":-266451.5699999996},{"$f":"AQ65+AQ5","v":122170860.43000001},{"$f":"AR65+AR5","v":-299310.5},{"$f":"AS65+AS5","v":121871549.93000001},{"$f":"AT65+AT5","v":96501140.920000002},25370409.010000005,{"$f":"AV65+AV5","v":12685204.505000003},null,{"$f":"AX65+AX5","v":242012596.82025167},{"$f":"AY65+AY5","v":22187905.910125799},{"$f":"AZ65+AZ5","v":3558281},{"$f":"BA65+BA5","v":9126924},-0.49499999731779099]
[]
[null,"LDOE Administration Fee","N/A","N/A","N/A","N/A",null,null,null,null,null,null,"N/A","N/A","N/A",null,null,null,null,null,null,null,"N/A",{"$f":"-X65","v":261686.9480662331},{"$f":"X68","v":261686.9480662331},{"$f":"Y68","v":261686.9480662331},"N/A",{"$f":"Z68","v":261686.9480662331},{"$f":"246169+18750","v":264919},{"$f":"AB68-AC68","v":-3232.0519337668957},null,"N/A","N/A",null,null,null,null,null,null,"N/A",{"$f":"-AO65","v":266451.57000000007},{"$f":"AO68","v":266451.57000000007},{"$f":"AP68","v":266451.57000000007},"N/A",{"$f":"AQ68","v":266451.57000000007},{"$f":"245832+3752","v":249584},{"$f":"AS68-AT68","v":16867.570000000065},null,null,{"$f":"AS68+AB68","v":528138.51806623314}]
[]
[null,"Total ",{"$f":"C66","v":28384},{"$f":"D66","v":69759139},"N/A",{"$f":"F66","v":21107022.006311826},null,null,null,null,null,null,{"$f":"M66","v":8741394.7427995987},28539223.999999996,119405385.00631186,null,null,-579216.61300566047,1820066.1331646563,15939.540710517831,1836005.673875174,121241390.68018705,{"$f":"W66","v":0},{"$f":"X68+X66","v":0},{"$f":"Y68+Y66","v":0},{"$f":"Z68+Z66","v":121241390.68018699},-838656.84186917357,{"$f":"AB66+AB68","v":120402733.8383178},101400563.08,19002170.758317836,9502701.4051258005,{"$f":"AF66","v":113547956},6461532,null,null,null,5296,2427824,122437312,0,{"$f":"AO68+AO66","v":0},{"$f":"AP68+AP66","v":4.6566128730773926E-10},{"$f":"AQ68+AQ66","v":122437312},{"$f":"AR66","v":-299310.5},{"$f":"AS66+AS68","v":122138001.5},{"$f":"AT66+AT68","v":96750724.920000002},25387276.580000006,12685204.505000003,null,{"$f":"AX66+AX68","v":242540735.3383179},{"$f":"AY66+AY68","v":22187905.910125799}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO66","v":-266451.57000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'[8]March 2012-13 Allocation'!$AQ$72","v":249583.7674999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'[9]July 2012-13 Allocation'!$T$66","v":245832.33749999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO72:AO73)","v":-16867.802500000165}]