WMS Decision Package
Orientation and linked Page 6 totals
A1:N58Sources, calculation, and missingness
See what controls each statement.
The web journey is bound to one exact workbook candidate. It explains source-qualified fields, visible limitations, and gated outputs; it does not create an independent model result.
WorkbookCSKE-Wilbraham-Middle-School-Resident-Decision-Journey-v0.7-20260829.xlsx
SHA-256
d35db6de8563ce17bd311f760ac14a607f35839e452d2865477dc067d405b6ffModel structure26 sheets · 14,745 formulas
Current calculation state0 of 6 ready · outputs blank
Page crosswalk
Fifteen routes, fifteen workbook bindings
WMS Decision Readiness
Blockers, gates, and readiness status
A1:M62WMS Asset Baseline
Common source-qualified asset facts
A1:L52WMS Scenario Summary
Six-path comparison and linked cashflow totals
A1:N45WMS Assumptions
Only editable calculation surface
A1:O236WMS Cashflow
Common Year 0–30 financial spine
A1:AA58WMS Sensitivity
Low, base, and high full-schedule results
A1:L42WMS Lifecycle Exposure
Lifecycle and terminal position
A1:L45WMS Executability
Authorities, dependencies, stop points, and fallbacks
A1:M50WMS Civic Value
Benefits, burdens, access, continuity, and commitments
A1:L48WMS Repository Snapshot
Evidence coverage, source classes, and gaps
A1:L43WMS Repository Observations
Evidence-bound observations and working conclusion
A1:L44WMS Repository Recommendations
Non-preferential evidence work plan
A1:L48WMS Repository Schedule Summary
Dependency-based work sequence
A1:L44WMS Model Guide
Navigation, invariants, support layers, and reconstruction
A1:N54Evidence states
Unknown, missing, exploratory, and zero are not synonyms.
Usable for its stated subject, period, unit, and boundary
Useful context with a named limitation or reconciliation still open
A visible working assumption, not an established fact
Required evidence has not been supplied or qualified
Affirmatively determined not to apply; never a synonym for unknown
Calculation contract
Page 06 remains the common financial spine.
31model years, 0–30
186economic rows
186debt rows
558sensitivity rows
48terminal records
0current numeric headline results
Missing is blank; zero requires affirmative evidence.
Accepted and placeholder contracts
Capture never bypasses qualification.
School 0400/0401Accepted aggregate reporting/source contractGoverned static snapshotNo student-level data
HWRSD disclosure/auditAccepted mixed-assurance contextGoverned static snapshotAudit and issuer disclosure remain distinct
Capital needs / propertyAccepted historical screenGoverned static snapshotOld study stays historical
Town finance / DLS 0304Accepted and reconciled contextGoverned static snapshotMissing is not zero
Legal/agreement/propertyNot supplied / placeholder contractAcquire → qualify → mapCounsel and authorized bodies apply
MSBA/projectStage-specific placeholdersAcquire → qualify → mapSOI is not invitation; invitation is not grant
Workbook ODBC prototypeInspected; not embedded in v0.7No refresh in this buildNo password or credential stored
Not established by the current record
No preferred path. No automatic urgency. No inferred authority.
- The 30% enrollment-growth claim is not established by a controlling source.
- Property transfer, agreement terms, project scope, site, cost, reimbursement, member share, financing, tax treatment, and vote remain separate evidence and authority questions.
- The 2021 CNA is historical and does not establish current feasibility or project cost.
- The reported bridge headline and official FY2027 list cannot be combined until overlap is reconciled.
Public decision record
Each governing body has its own authority lane.
Town Meeting quotations retain exact minute, warrant, meeting-book, and election-record footnotes. The September 1 Select Board transcript remains explicitly provisional until official minutes and recording review are complete.
Open the public recordEnrollment and missing evidence
The 30% claim is visible, but it is not a model input.
The aggregate enrollment analysis is a bounded independent continuation. The complete NESDEC report, workbook, methodology, and prior-version bridge remain missing.
Open the enrollment evidence