{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Member Count as of April 10 '23","Not for Profit","Agriculture"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Member Count as of April 10 '23","index":0,"n_rows":90,"n_cols":3,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["Company Name",null,"Annual Fees and Dues Amount"]
["Arterra Wines","Agriculture",200]
["4P Foods","Agriculture",200]
["Naked Mountain Winery","Agriculture",200]
["Ovoka Farm","Agriculture",200]
["Moo Thru Mobile Warrenton","Agriculture",200]
["Hidden Hills Hemp","Agriculture",200]
["Barking Rose Brewing Co. + Farm","Agriculture",200]
["Jeff Metz LLC - Forestry Mulching and Tree Felling","Agriculture",200]
["Horse Sense Balanced Optimal Nutrition, LLC","Agriculture",200]
["Farm Credit of the Virginia's","Agriculture",200]
["Paws For Holistic Pet Care","Agriculture",200]
["Nova Hemp","Agriculture",200]
["Ahlstrom Farms","Agriculture",200]
["Crimson Lane Vineyards","Agriculture",200]
["4Js Farm & Brewery","Agriculture",200]
["John Marshall Soil & Water Conservation District","Not For Profit",150]
["Community Touch, Inc.","Not For Profit",165]
["American Red Cross - Central and Shenandoah Virginia","Not For Profit",165]
["Boys & Girls Club of Fauquier","Not For Profit",165]
["Fauquier Community Theatre","Not For Profit",165]
["Fauquier County Public Library","Not For Profit",165]
["Fauquier County Public Schools","Not For Profit",165]
["Fauquier Free Clinic, Inc.","Not For Profit",165]
["Fauquier Habitat for Humanity","Not For Profit",165]
["Independence Empowerment Center, Inc.","Not For Profit",165]
["Laurel Ridge Community College","Not For Profit",165]
["Northern Piedmont Community Foundation","Not For Profit",165]
["Piedmont Dispute Resolution Center","Not For Profit",165]
["Piedmont Environmental Council","Not For Profit",165]
["Spiritual Care Support Ministries, Inc.","Not For Profit",165]
["PATH Foundation","Not For Profit",165]
["Mental Health Association of Fauquier County","Not For Profit",165]
["Liberty Community Church","Not For Profit",165]
["Rappahannock Rapidan Community Services","Not For Profit",165]
["Fauquier County Fair","Not For Profit",165]
["Allegro Community School of the Arts","Not For Profit",165]
["The Fauquier County Republican Committee","Not For Profit",165]
["Fauquier County Department of Fire, Rescue and Emergency Management","Not For Profit",165]
["Fauquier Community Food Bank and Thrift Store","Not For Profit",165]
["CASA Children's Intervention Services, Inc.","Not For Profit",165]
["Aging Together","Not For Profit",165]
["People Incorporated","Not For Profit",165]
["Cornerstone Baptist Church","Not For Profit",165]
["Leadership Fauquier","Not For Profit",165]
["Fauquier SPCA","Not For Profit",165]
["Rainforest Trust","Not For Profit",165]
["Northern Virginia Veterans Association","Not For Profit",165]
["Piedmont Corvette Club of Virginia","Not For Profit",165]
["Fauquier Excellence in Education Foundation","Not For Profit",165]
["Verdun Adventure Bound","Not For Profit",165]
["VolTran Volunteer Transportation Service","Not For Profit",165]
["Girls on the Run Piedmont","Not For Profit",165]
["Warrenton Salvation Army","Not For Profit",165]
["SpiritWorks Foundation","Not For Profit",165]
["Semper K9 Assistance Dogs","Not For Profit",165]
["The Bridge Community Church","Not For Profit",165]
["Northern Piedmont Sports Club - NPSC","Not For Profit",165]
["Hero's Bridge","Not For Profit",165]
["Experience Old Town Warrenton","Not For Profit",165]
["Journey U.P. Church","Not For Profit",165]
["Boulder Crest Retreat Foundation ","Not For Profit",165]
["WARRENTON PREGNANCY CENTER","Not For Profit",165]
["Benevolence United","Not For Profit",165]
["Miss Commonwealth Scholarship Organization","Not For Profit",165]
["Middleburg Humane Foundation","Not For Profit",165]
["St. Michael's Academy ","Not For Profit",165]
["2ND TO NUNN SPORTS INC.","Not For Profit",165]
[" Special Olympics Virginia Area 27","Not For Profit",165]
["Fauquier County Parks and Recreation","Not For Profit",165]
["Faith Christian Church & International Outreach Center","Not For Profit",165]
["Great Commission Anglican Church","Not For Profit",165]
["NAACP Fauquier County Branch 7059-B","Not For Profit",165]
["Childhelp","Not For Profit",165]
["Virginia Career Works - Piedmont","Not For Profit",165]
["Fauquier Youth Orchestra","Not For Profit",165]
["Nalani Horse Rescue","Not For Profit",165]
["Ethnos College","Not For Profit",165]
["Heartland Hospice","Not For Profit",165]
["Family Shelter Services","Not For Profit",165]
["Northern Virginia Food Rescue","Not For Profit",165]
["Hospice Support of Fauquier County","Not For Profit",165]
["Foundations First","Not For Profit",165]
["Base-Kamp","Not For Profit",165]
["Hope Theater LLC","Not For Profit",165]
["The LEAP Foundation","Not For Profit",165]
["Afriwic International Organization ","Not For Profit",165]
["Community Investment Collaborative","Not For Profit",165]
["FRC Fellowship of Christian Athletes (Fauquier, Rappahannock, Culpeper)","Not For Profit",165]
["Saint John the Evangelist Catholic School","Not For Profit",165]

{"sheet":"Not for Profit","index":1,"n_rows":78,"n_cols":10,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,0,1,0]]}
[null,"Current Assigned Fees","Current Rate","EMP Rate","$ Increase\n(Current v. EMP)","% Increase\n(Current v. EMP)","EMP Total Less","EMP Rate Less","% Increase\n(Current v. EMP Less)","$ Increase\n(Current v. EMP Less)"]
[{"$nulls":6},0.1,{"$f":"G2","v":0.1},{"$f":"G2","v":0.1},{"$f":"G2","v":0.1}]
["John Marshall Soil & Water Conservation District","Not For Profit",150,245,{"$f":"D3-C3","v":95},{"$f":"E3/D3","v":0.38775510204081631},{"$f":"(D3/100)*(G2*100)","v":24.5},{"$f":"D3-G3","v":220.5},{"$f":"(H3-C3)/H3","v":0.31972789115646261},{"$f":"H3-C3","v":70.5}]
["Community Touch, Inc.","Not For Profit",165,245,{"$f":"D4-C4","v":80},{"$f":"E4/D4","v":0.32653061224489793},{"$f":"(D4/100)*(G2*100)","v":24.5},{"$f":"D4-G4","v":220.5},0.25170068027210885,{"$f":"H4-C4","v":55.5}]
["American Red Cross - Central and Shenandoah Virginia","Not For Profit",165,245,80,{"$f":"(D5-C5)/D5","v":0.32653061224489793},{"$f":"(D5/100)*(G2*100)","v":24.5},{"$f":"D5-G5","v":220.5},0.25170068027210885,{"$f":"H5-C5","v":55.5}]
["Boys & Girls Club of Fauquier","Not For Profit",165,345,180,{"$f":"(D6-C6)/D6","v":0.52173913043478259},{"$f":"(D6/100)*(G2*100)","v":34.5},{"$f":"D6-G6","v":310.5},0.46859903381642515,{"$f":"H6-C6","v":145.5}]
["Fauquier Community Theatre","Not For Profit",165,245,80,{"$f":"(D7-C7)/D7","v":0.32653061224489793},{"$f":"(D7/100)*(G2*100)","v":24.5},{"$f":"D7-G7","v":220.5},0.25170068027210885,{"$f":"H7-C7","v":55.5}]
["Fauquier County Public Library","Not For Profit",165,345,180,{"$f":"(D8-C8)/D8","v":0.52173913043478259},{"$f":"(D8/100)*(G2*100)","v":34.5},{"$f":"D8-G8","v":310.5},0.46859903381642515,{"$f":"H8-C8","v":145.5}]
["Fauquier County Public Schools","Not For Profit",165,1125,960,{"$f":"(D9-C9)/D9","v":0.85333333333333339},{"$f":"(D9/100)*(G2*100)","v":112.5},{"$f":"D9-G9","v":1012.5},0.83703703703703702,{"$f":"H9-C9","v":847.5}]
["Fauquier Free Clinic, Inc.","Not For Profit",165,245,80,{"$f":"(D10-C10)/D10","v":0.32653061224489793},{"$f":"(D10/100)*(G2*100)","v":24.5},{"$f":"D10-G10","v":220.5},0.25170068027210885,{"$f":"H10-C10","v":55.5}]
["Fauquier Habitat for Humanity","Not For Profit",165,245,80,{"$f":"(D11-C11)/D11","v":0.32653061224489793},{"$f":"(D11/100)*(G2*100)","v":24.5},{"$f":"D11-G11","v":220.5},0.25170068027210885,{"$f":"H11-C11","v":55.5}]
["Independence Empowerment Center, Inc.","Not For Profit",165,254,89,{"$f":"(D12-C12)/D12","v":0.35039370078740156},{"$f":"(D12/100)*(G2*100)","v":25.4},{"$f":"D12-G12","v":228.6},0.27821522309711283,{"$f":"H12-C12","v":63.599999999999994}]
["Laurel Ridge Community College","Not For Profit",165,1125,960,{"$f":"(D13-C13)/D13","v":0.85333333333333339},{"$f":"(D13/100)*(G2*100)","v":112.5},{"$f":"D13-G13","v":1012.5},0.83703703703703702,{"$f":"H13-C13","v":847.5}]
["Northern Piedmont Community Foundation","Not For Profit",165,245,80,{"$f":"(D14-C14)/D14","v":0.32653061224489793},{"$f":"(D14/100)*(G2*100)","v":24.5},{"$f":"D14-G14","v":220.5},0.25170068027210885,{"$f":"H14-C14","v":55.5}]
["Piedmont Dispute Resolution Center","Not For Profit",165,245,80,{"$f":"(D15-C15)/D15","v":0.32653061224489793},{"$f":"(D15/100)*(G2*100)","v":24.5},{"$f":"D15-G15","v":220.5},0.25170068027210885,{"$f":"H15-C15","v":55.5}]
["Piedmont Environmental Council","Not For Profit",165,345,180,{"$f":"(D16-C16)/D16","v":0.52173913043478259},{"$f":"(D16/100)*(G2*100)","v":34.5},{"$f":"D16-G16","v":310.5},0.46859903381642515,{"$f":"H16-C16","v":145.5}]
["Spiritual Care Support Ministries, Inc.","Not For Profit",165,245,80,{"$f":"(D17-C17)/D17","v":0.32653061224489793},{"$f":"(D17/100)*(G2*100)","v":24.5},{"$f":"D17-G17","v":220.5},0.25170068027210885,{"$f":"H17-C17","v":55.5}]
["PATH Foundation","Not For Profit",165,1125,960,{"$f":"(D18-C18)/D18","v":0.85333333333333339},{"$f":"(D18/100)*(G2*100)","v":112.5},{"$f":"D18-G18","v":1012.5},0.83703703703703702,{"$f":"H18-C18","v":847.5}]
["Mental Health Association of Fauquier County","Not For Profit",165,245,80,{"$f":"(D19-C19)/D19","v":0.32653061224489793},{"$f":"(D19/100)*(G2*100)","v":24.5},{"$f":"D19-G19","v":220.5},0.25170068027210885,{"$f":"H19-C19","v":55.5}]
["Liberty Community Church","Not For Profit",165,245,80,{"$f":"(D20-C20)/D20","v":0.32653061224489793},{"$f":"(D20/100)*(G2*100)","v":24.5},{"$f":"D20-G20","v":220.5},0.25170068027210885,{"$f":"H20-C20","v":55.5}]
["Rappahannock Rapidan Community Services","Not For Profit",165,345,180,{"$f":"(D21-C21)/D21","v":0.52173913043478259},{"$f":"(D21/100)*(G2*100)","v":34.5},{"$f":"D21-G21","v":310.5},0.46859903381642515,{"$f":"H21-C21","v":145.5}]
["Fauquier County Fair","Not For Profit",165,245,80,{"$f":"(D22-C22)/D22","v":0.32653061224489793},{"$f":"(D22/100)*(G2*100)","v":24.5},{"$f":"D22-G22","v":220.5},0.25170068027210885,{"$f":"H22-C22","v":55.5}]
["Allegro Community School of the Arts","Not For Profit",165,245,80,{"$f":"(D23-C23)/D23","v":0.32653061224489793},{"$f":"(D23/100)*(G2*100)","v":24.5},{"$f":"D23-G23","v":220.5},0.25170068027210885,{"$f":"H23-C23","v":55.5}]
["The Fauquier County Republican Committee","Not For Profit",165,245,80,{"$f":"(D24-C24)/D24","v":0.32653061224489793},{"$f":"(D24/100)*(G2*100)","v":24.5},{"$f":"D24-G24","v":220.5},0.25170068027210885,{"$f":"H24-C24","v":55.5}]
["Fauquier County Department of Fire, Rescue and Emergency Management","Not For Profit",165,895,730,{"$f":"(D25-C25)/D25","v":0.81564245810055869},{"$f":"(D25/100)*(G2*100)","v":89.5},{"$f":"D25-G25","v":805.5},0.7951582867783985,{"$f":"H25-C25","v":640.5}]
["Fauquier Community Food Bank and Thrift Store","Not For Profit",165,245,80,{"$f":"(D26-C26)/D26","v":0.32653061224489793},{"$f":"(D26/100)*(G2*100)","v":24.5},{"$f":"D26-G26","v":220.5},0.25170068027210885,{"$f":"H26-C26","v":55.5}]
["CASA Children's Intervention Services, Inc.","Not For Profit",165,245,80,{"$f":"(D27-C27)/D27","v":0.32653061224489793},{"$f":"(D27/100)*(G2*100)","v":24.5},{"$f":"D27-G27","v":220.5},0.25170068027210885,{"$f":"H27-C27","v":55.5}]
["Aging Together","Not For Profit",165,245,80,{"$f":"(D28-C28)/D28","v":0.32653061224489793},{"$f":"(D28/100)*(G2*100)","v":24.5},{"$f":"D28-G28","v":220.5},0.25170068027210885,{"$f":"H28-C28","v":55.5}]
["People Incorporated","Not For Profit",165,345,180,{"$f":"(D29-C29)/D29","v":0.52173913043478259},{"$f":"(D29/100)*(G2*100)","v":34.5},{"$f":"D29-G29","v":310.5},0.46859903381642515,{"$f":"H29-C29","v":145.5}]
["Cornerstone Baptist Church","Not For Profit",165,245,80,{"$f":"(D30-C30)/D30","v":0.32653061224489793},{"$f":"(D30/100)*(G2*100)","v":24.5},{"$f":"D30-G30","v":220.5},0.25170068027210885,{"$f":"H30-C30","v":55.5}]
["Leadership Fauquier","Not For Profit",165,245,80,{"$f":"(D31-C31)/D31","v":0.32653061224489793},{"$f":"(D31/100)*(G2*100)","v":24.5},{"$f":"D31-G31","v":220.5},0.25170068027210885,{"$f":"H31-C31","v":55.5}]
["Fauquier SPCA","Not For Profit",165,345,180,{"$f":"(D32-C32)/D32","v":0.52173913043478259},{"$f":"(D32/100)*(G2*100)","v":34.5},{"$f":"D32-G32","v":310.5},0.46859903381642515,{"$f":"H32-C32","v":145.5}]
["Rainforest Trust","Not For Profit",165,245,80,{"$f":"(D33-C33)/D33","v":0.32653061224489793},{"$f":"(D33/100)*(G2*100)","v":24.5},{"$f":"D33-G33","v":220.5},0.25170068027210885,{"$f":"H33-C33","v":55.5}]
["Northern Virginia Veterans Association","Not For Profit",165,245,80,{"$f":"(D34-C34)/D34","v":0.32653061224489793},{"$f":"(D34/100)*(G2*100)","v":24.5},{"$f":"D34-G34","v":220.5},0.25170068027210885,{"$f":"H34-C34","v":55.5}]
["Piedmont Corvette Club of Virginia","Not For Profit",165,245,80,{"$f":"(D35-C35)/D35","v":0.32653061224489793},{"$f":"(D35/100)*(G2*100)","v":24.5},{"$f":"D35-G35","v":220.5},0.25170068027210885,{"$f":"H35-C35","v":55.5}]
["Fauquier Excellence in Education Foundation","Not For Profit",165,245,80,{"$f":"(D36-C36)/D36","v":0.32653061224489793},{"$f":"(D36/100)*(G2*100)","v":24.5},{"$f":"D36-G36","v":220.5},0.25170068027210885,{"$f":"H36-C36","v":55.5}]
["Verdun Adventure Bound","Not For Profit",165,245,80,{"$f":"(D37-C37)/D37","v":0.32653061224489793},{"$f":"(D37/100)*(G2*100)","v":24.5},{"$f":"D37-G37","v":220.5},0.25170068027210885,{"$f":"H37-C37","v":55.5}]
["VolTran Volunteer Transportation Service","Not For Profit",165,245,80,{"$f":"(D38-C38)/D38","v":0.32653061224489793},{"$f":"(D38/100)*(G2*100)","v":24.5},{"$f":"D38-G38","v":220.5},0.25170068027210885,{"$f":"H38-C38","v":55.5}]
["Girls on the Run Piedmont","Not For Profit",165,245,80,{"$f":"(D39-C39)/D39","v":0.32653061224489793},{"$f":"(D39/100)*(G2*100)","v":24.5},{"$f":"D39-G39","v":220.5},0.25170068027210885,{"$f":"H39-C39","v":55.5}]
["Warrenton Salvation Army","Not For Profit",165,245,80,{"$f":"(D40-C40)/D40","v":0.32653061224489793},{"$f":"(D40/100)*(G2*100)","v":24.5},{"$f":"D40-G40","v":220.5},0.25170068027210885,{"$f":"H40-C40","v":55.5}]
["SpiritWorks Foundation","Not For Profit",165,245,80,{"$f":"(D41-C41)/D41","v":0.32653061224489793},{"$f":"(D41/100)*(G2*100)","v":24.5},{"$f":"D41-G41","v":220.5},0.25170068027210885,{"$f":"H41-C41","v":55.5}]
["Semper K9 Assistance Dogs","Not For Profit",165,245,80,{"$f":"(D42-C42)/D42","v":0.32653061224489793},{"$f":"(D42/100)*(G2*100)","v":24.5},{"$f":"D42-G42","v":220.5},0.25170068027210885,{"$f":"H42-C42","v":55.5}]
["The Bridge Community Church","Not For Profit",165,245,80,{"$f":"(D43-C43)/D43","v":0.32653061224489793},{"$f":"(D43/100)*(G2*100)","v":24.5},{"$f":"D43-G43","v":220.5},0.25170068027210885,{"$f":"H43-C43","v":55.5}]
["Northern Piedmont Sports Club - NPSC","Not For Profit",165,245,80,{"$f":"(D44-C44)/D44","v":0.32653061224489793},{"$f":"(D44/100)*(G2*100)","v":24.5},{"$f":"D44-G44","v":220.5},0.25170068027210885,{"$f":"H44-C44","v":55.5}]
["Hero's Bridge","Not For Profit",165,245,80,{"$f":"(D45-C45)/D45","v":0.32653061224489793},{"$f":"(D45/100)*(G2*100)","v":24.5},{"$f":"D45-G45","v":220.5},0.25170068027210885,{"$f":"H45-C45","v":55.5}]
["Experience Old Town Warrenton","Not For Profit",165,245,80,{"$f":"(D46-C46)/D46","v":0.32653061224489793},{"$f":"(D46/100)*(G2*100)","v":24.5},{"$f":"D46-G46","v":220.5},0.25170068027210885,{"$f":"H46-C46","v":55.5}]
["Journey U.P. Church","Not For Profit",165,245,80,{"$f":"(D47-C47)/D47","v":0.32653061224489793},{"$f":"(D47/100)*(G2*100)","v":24.5},{"$f":"D47-G47","v":220.5},0.25170068027210885,{"$f":"H47-C47","v":55.5}]
["Boulder Crest Retreat Foundation ","Not For Profit",165,245,80,{"$f":"(D48-C48)/D48","v":0.32653061224489793},{"$f":"(D48/100)*(G2*100)","v":24.5},{"$f":"D48-G48","v":220.5},0.25170068027210885,{"$f":"H48-C48","v":55.5}]
["WARRENTON PREGNANCY CENTER","Not For Profit",165,245,80,{"$f":"(D49-C49)/D49","v":0.32653061224489793},{"$f":"(D49/100)*(G2*100)","v":24.5},{"$f":"D49-G49","v":220.5},0.25170068027210885,{"$f":"H49-C49","v":55.5}]
["Benevolence United","Not For Profit",165,245,80,{"$f":"(D50-C50)/D50","v":0.32653061224489793},{"$f":"(D50/100)*(G2*100)","v":24.5},{"$f":"D50-G50","v":220.5},0.25170068027210885,{"$f":"H50-C50","v":55.5}]
["Miss Commonwealth Scholarship Organization","Not For Profit",165,245,80,{"$f":"(D51-C51)/D51","v":0.32653061224489793},{"$f":"(D51/100)*(G2*100)","v":24.5},{"$f":"D51-G51","v":220.5},0.25170068027210885,{"$f":"H51-C51","v":55.5}]
["Middleburg Humane Foundation","Not For Profit",165,245,80,{"$f":"(D52-C52)/D52","v":0.32653061224489793},{"$f":"(D52/100)*(G2*100)","v":24.5},{"$f":"D52-G52","v":220.5},0.25170068027210885,{"$f":"H52-C52","v":55.5}]
["St. Michael's Academy ","Not For Profit",165,245,80,{"$f":"(D53-C53)/D53","v":0.32653061224489793},{"$f":"(D53/100)*(G2*100)","v":24.5},{"$f":"D53-G53","v":220.5},0.25170068027210885,{"$f":"H53-C53","v":55.5}]
["2ND TO NUNN SPORTS INC.","Not For Profit",165,245,80,{"$f":"(D54-C54)/D54","v":0.32653061224489793},{"$f":"(D54/100)*(G2*100)","v":24.5},{"$f":"D54-G54","v":220.5},{"$f":"(H54-C54)/H54","v":0.25170068027210885},{"$f":"H54-C54","v":55.5}]
[" Special Olympics Virginia Area 27","Not For Profit",165,245,80,{"$f":"(D55-C55)/D55","v":0.32653061224489793},{"$f":"(D55/100)*(G2*100)","v":24.5},{"$f":"D55-G55","v":220.5},{"$f":"(H55-C55)/H55","v":0.25170068027210885},{"$f":"H55-C55","v":55.5}]
["Fauquier County Parks and Recreation","Not For Profit",165,605,440,{"$f":"(D56-C56)/D56","v":0.72727272727272729},{"$f":"(D56/100)*(G2*100)","v":60.5},{"$f":"D56-G56","v":544.5},0.69696969696969702,{"$f":"H56-C56","v":379.5}]
["Faith Christian Church & International Outreach Center","Not For Profit",165,245,80,{"$f":"(D57-C57)/D57","v":0.32653061224489793},{"$f":"(D57/100)*(G2*100)","v":24.5},{"$f":"D57-G57","v":220.5},0.25170068027210885,{"$f":"H57-C57","v":55.5}]
["Great Commission Anglican Church","Not For Profit",165,245,80,{"$f":"(D58-C58)/D58","v":0.32653061224489793},{"$f":"(D58/100)*(G2*100)","v":24.5},{"$f":"D58-G58","v":220.5},0.25170068027210885,{"$f":"H58-C58","v":55.5}]
["NAACP Fauquier County Branch 7059-B","Not For Profit",165,245,80,{"$f":"(D59-C59)/D59","v":0.32653061224489793},{"$f":"(D59/100)*(G2*100)","v":24.5},{"$f":"D59-G59","v":220.5},0.25170068027210885,{"$f":"H59-C59","v":55.5}]
["Childhelp","Not For Profit",165,245,80,{"$f":"(D60-C60)/D60","v":0.32653061224489793},{"$f":"(D60/100)*(G2*100)","v":24.5},{"$f":"D60-G60","v":220.5},0.25170068027210885,{"$f":"H60-C60","v":55.5}]
["Virginia Career Works - Piedmont","Not For Profit",165,245,80,{"$f":"(D61-C61)/D61","v":0.32653061224489793},{"$f":"(D61/100)*(G2*100)","v":24.5},{"$f":"D61-G61","v":220.5},0.25170068027210885,{"$f":"H61-C61","v":55.5}]
["Fauquier Youth Orchestra","Not For Profit",165,245,80,{"$f":"(D62-C62)/D62","v":0.32653061224489793},{"$f":"(D62/100)*(G2*100)","v":24.5},{"$f":"D62-G62","v":220.5},0.25170068027210885,{"$f":"H62-C62","v":55.5}]
["Nalani Horse Rescue","Not For Profit",165,245,80,{"$f":"(D63-C63)/D63","v":0.32653061224489793},{"$f":"(D63/100)*(G2*100)","v":24.5},{"$f":"D63-G63","v":220.5},0.25170068027210885,{"$f":"H63-C63","v":55.5}]
["Ethnos College","Not For Profit",165,245,80,{"$f":"(D64-C64)/D64","v":0.32653061224489793},{"$f":"(D64/100)*(G2*100)","v":24.5},{"$f":"D64-G64","v":220.5},0.25170068027210885,{"$f":"H64-C64","v":55.5}]
["Heartland Hospice","Not For Profit",165,245,80,{"$f":"(D65-C65)/D65","v":0.32653061224489793},{"$f":"(D65/100)*(G2*100)","v":24.5},{"$f":"D65-G65","v":220.5},0.25170068027210885,{"$f":"H65-C65","v":55.5}]
["Family Shelter Services","Not For Profit",165,245,80,{"$f":"(D66-C66)/D66","v":0.32653061224489793},{"$f":"(D66/100)*(G2*100)","v":24.5},{"$f":"D66-G66","v":220.5},0.25170068027210885,{"$f":"H66-C66","v":55.5}]
["Northern Virginia Food Rescue","Not For Profit",165,245,80,{"$f":"(D67-C67)/D67","v":0.32653061224489793},{"$f":"(D67/100)*(G2*100)","v":24.5},{"$f":"D67-G67","v":220.5},0.25170068027210885,{"$f":"H67-C67","v":55.5}]
["Hospice Support of Fauquier County","Not For Profit",165,245,{"$f":"D68-C68","v":80},{"$f":"(D68-C68)/D68","v":0.32653061224489793},{"$f":"(D68/100)*(G2*100)","v":24.5},{"$f":"D68-G68","v":220.5},0.25170068027210885,{"$f":"H68-C68","v":55.5}]
["Foundations First","Not For Profit",165,245,80,{"$f":"(D69-C69)/D69","v":0.32653061224489793},{"$f":"(D69/100)*(G2*100)","v":24.5},{"$f":"D69-G69","v":220.5},0.25170068027210885,{"$f":"H69-C69","v":55.5}]
["Base-Kamp","Not For Profit",165,245,80,{"$f":"(D70-C70)/D70","v":0.32653061224489793},{"$f":"(D70/100)*(G2*100)","v":24.5},{"$f":"D70-G70","v":220.5},0.25170068027210885,{"$f":"H70-C70","v":55.5}]
["Hope Theater LLC","Not For Profit",165,245,80,{"$f":"(D71-C71)/D71","v":0.32653061224489793},{"$f":"(D71/100)*(G2*100)","v":24.5},{"$f":"D71-G71","v":220.5},0.25170068027210885,{"$f":"H71-C71","v":55.5}]
["The LEAP Foundation","Not For Profit",165,245,80,{"$f":"(D72-C72)/D72","v":0.32653061224489793},{"$f":"(D72/100)*(G2*100)","v":24.5},{"$f":"D72-G72","v":220.5},0.25170068027210885,{"$f":"H72-C72","v":55.5}]
["Afriwic International Organization ","Not For Profit",165,245,80,{"$f":"(D73-C73)/D73","v":0.32653061224489793},{"$f":"(D73/100)*(G2*100)","v":24.5},{"$f":"D73-G73","v":220.5},0.25170068027210885,{"$f":"H73-C73","v":55.5}]
["Community Investment Collaborative","Not For Profit",165,245,80,{"$f":"(D74-C74)/D74","v":0.32653061224489793},{"$f":"(D74/100)*(G2*100)","v":24.5},{"$f":"D74-G74","v":220.5},0.25170068027210885,{"$f":"H74-C74","v":55.5}]
["FRC Fellowship of Christian Athletes (Fauquier, Rappahannock, Culpeper)","Not For Profit",165,245,80,{"$f":"(D75-C75)/D75","v":0.32653061224489793},{"$f":"(D75/100)*(G2*100)","v":24.5},{"$f":"D75-G75","v":220.5},0.25170068027210885,{"$f":"H75-C75","v":55.5}]
["Saint John the Evangelist Catholic School","Not For Profit",165,345,180,{"$f":"(D76-C76)/D76","v":0.52173913043478259},{"$f":"(D76/100)*(G2*100)","v":34.5},{"$f":"D76-G76","v":310.5},{"$f":"(H76-C76)/H76","v":0.46859903381642515},{"$f":"H76-C76","v":145.5}]
[null,null,{"$f":"SUM(C3:C76)","v":12195},{"$f":"SUM(D3:D76)","v":22489},{"$f":"SUM(E3:E76)","v":10294},{"$f":"AVERAGE(F3:F76)","v":0.37952803562079562},{"$f":"AVERAGE(G3:G76)","v":30.390540540540542},{"$f":"SUM(H3:H76)","v":20240.099999999999},{"$f":"AVERAGE(I3:I76)","v":0.31058670624532791},{"$f":"SUM(J3:J76)","v":8045.1}]
[null,null,"Annual Value of Current Assigned Fees","Annual Value of Adjusted Assigned Fees to EMP Count","Difference between Current v. Adjusted","Avg. Percentage Difference Current v. Adjusted","Avg Member Increase Assigned Fees to EMP Count Less % discount","Annual Value of Adjusted Assigned Fees to EMP Count with % Discount","Avg. Percentage Difference Current v. Adjusted Less % discount","Difference between Current v. Adjusted Less % discount"]

{"sheet":"Agriculture","index":2,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5]]}
[null,"Current Assigned Fees","Current Rate","EMP Rate","$ Increase\n(Current v. EMP)","% Increase\n(Current v. EMP)","EMP Total Less","EMP Rate Less","% Increase\n(Current v. EMP Less)","$ Increase\n(Current v. EMP Less)"]
[{"$nulls":6},0,{"$f":"G2","v":0},{"$f":"G2","v":0},{"$f":"G2","v":0}]
["Arterra Wines","Agriculture",200,245,{"$f":"D3-C3","v":45},{"$f":"E3/D3","v":0.18367346938775511},{"$f":"(D3/100)*(G2*100)","v":0},{"$f":"D3-G3","v":245},{"$f":"(H3-C3)/H3","v":0.18367346938775511},{"$f":"H3-C3","v":45}]
["4P Foods","Agriculture",200,245,{"$f":"D4-C4","v":45},{"$f":"E4/D4","v":0.18367346938775511},{"$f":"(D4/100)*(G2*100)","v":0},{"$f":"D4-G4","v":245},0.18367346938775511,{"$f":"H4-C4","v":45}]
["Naked Mountain Winery","Agriculture",200,245,45,{"$f":"(D5-C5)/D5","v":0.18367346938775511},{"$f":"(D5/100)*(G2*100)","v":0},{"$f":"D5-G5","v":245},0.18367346938775511,{"$f":"H5-C5","v":45}]
["Ovoka Farm","Agriculture",200,245,45,{"$f":"(D6-C6)/D6","v":0.18367346938775511},{"$f":"(D6/100)*(G2*100)","v":0},{"$f":"D6-G6","v":245},0.18367346938775511,{"$f":"H6-C6","v":45}]
["Moo Thru Mobile Warrenton","Agriculture",200,245,45,{"$f":"(D7-C7)/D7","v":0.18367346938775511},{"$f":"(D7/100)*(G2*100)","v":0},{"$f":"D7-G7","v":245},0.18367346938775511,{"$f":"H7-C7","v":45}]
["Hidden Hills Hemp","Agriculture",200,245,45,{"$f":"(D8-C8)/D8","v":0.18367346938775511},{"$f":"(D8/100)*(G2*100)","v":0},{"$f":"D8-G8","v":245},0.18367346938775511,{"$f":"H8-C8","v":45}]
["Barking Rose Brewing Co. + Farm","Agriculture",200,245,45,{"$f":"(D9-C9)/D9","v":0.18367346938775511},{"$f":"(D9/100)*(G2*100)","v":0},{"$f":"D9-G9","v":245},0.18367346938775511,{"$f":"H9-C9","v":45}]
["Jeff Metz LLC - Forestry Mulching and Tree Felling","Agriculture",200,245,45,{"$f":"(D10-C10)/D10","v":0.18367346938775511},{"$f":"(D10/100)*(G2*100)","v":0},{"$f":"D10-G10","v":245},0.18367346938775511,{"$f":"H10-C10","v":45}]
["Horse Sense Balanced Optimal Nutrition, LLC","Agriculture",200,245,45,{"$f":"(D11-C11)/D11","v":0.18367346938775511},{"$f":"(D11/100)*(G2*100)","v":0},{"$f":"D11-G11","v":245},0.18367346938775511,{"$f":"H11-C11","v":45}]
["Farm Credit of the Virginia's","Agriculture",200,245,45,{"$f":"(D12-C12)/D12","v":0.18367346938775511},{"$f":"(D12/100)*(G2*100)","v":0},{"$f":"D12-G12","v":245},0.18367346938775511,{"$f":"H12-C12","v":45}]
["Paws For Holistic Pet Care","Agriculture",200,245,45,{"$f":"(D13-C13)/D13","v":0.18367346938775511},{"$f":"(D13/100)*(G2*100)","v":0},{"$f":"D13-G13","v":245},0.18367346938775511,{"$f":"H13-C13","v":45}]
["Nova Hemp","Agriculture",200,245,45,{"$f":"(D14-C14)/D14","v":0.18367346938775511},{"$f":"(D14/100)*(G2*100)","v":0},{"$f":"D14-G14","v":245},0.18367346938775511,{"$f":"H14-C14","v":45}]
["Ahlstrom Farms","Agriculture",200,245,45,{"$f":"(D15-C15)/D15","v":0.18367346938775511},{"$f":"(D15/100)*(G2*100)","v":0},{"$f":"D15-G15","v":245},0.18367346938775511,{"$f":"H15-C15","v":45}]
["Crimson Lane Vineyards","Agriculture",200,245,45,{"$f":"(D16-C16)/D16","v":0.18367346938775511},{"$f":"(D16/100)*(G2*100)","v":0},{"$f":"D16-G16","v":245},0.18367346938775511,{"$f":"H16-C16","v":45}]
["4Js Farm & Brewery","Agriculture",200,245,45,{"$f":"(D17-C17)/D17","v":0.18367346938775511},{"$f":"(D17/100)*(G2*100)","v":0},{"$f":"D17-G17","v":245},0.18367346938775511,{"$f":"H17-C17","v":45}]
[null,null,{"$f":"SUM(C3:C17)","v":3000},{"$f":"SUM(D3:D17)","v":3675},{"$f":"SUM(E3:E17)","v":675},{"$f":"AVERAGE(F3:F17)","v":0.18367346938775511},{"$f":"AVERAGE(G3:G17)","v":0},{"$f":"SUM(H3:H17)","v":3675},{"$f":"AVERAGE(I3:I17)","v":0.18367346938775511},{"$f":"SUM(J3:J17)","v":675}]
[null,null,"Annual Value of Current Assigned Fees","Annual Value of Adjusted Assigned Fees to EMP Count","Difference between Current v. Adjusted","Avg. Percentage Difference Current v. Adjusted","Avg Member Increase Assigned Fees to EMP Count Less % discount","Annual Value of Adjusted Assigned Fees to EMP Count with % Discount","Avg. Percentage Difference Current v. Adjusted Less % discount","Difference between Current v. Adjusted Less % discount"]