{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["District","2022-23 Final","2021-22 Final","Enrollment 22-23","Rural and Low Income 22-23","other funds ftr 2022","Assumptions","CCDDD"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":8,"defined_names":126,"comments":1,"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":"District","index":0,"n_rows":83,"n_cols":31,"rows_kept":83,"cut":false,"hidden":false,"merged":[[27,13,28,14],[30,13,30,14],[30,15,30,16],[32,5,34,5],[1,6,1,8],[16,2,19,2],[16,5,17,5],[18,5,19,5],[20,2,23,2],[20,5,21,5],[22,5,23,5],[2,19,2,20],[6,5,7,5],[8,5,9,5],[10,5,11,5],[12,2,15,2],[12,5,13,5],[14,5,15,5],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do Not",null,null,null,null,null,null,"Aberdeen"]
[null,null,null,null,null,"District Name","ABERDEEN",null,null,"<- Please select distrtict from this drop-down",null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",null,null,null,null,null,null,"Brewster"]
[null,null,null,null,null,"CCDDD",{"$f":"VLOOKUP(G2,CCDDD!B:C,2,0)","v":"14005"},"2022-23",null,"2021-22",null,"2020-21",null,"2011-12",null,"2010-11",null,"2009-10",null,"2008-09",null,"2007-08",null,null,null,null,null,null,null,null,"Bridgeport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%%",null,null,null,null,null,null,null,null,null,"Burlington"]
[null,null,null,null,null,null,null,"Final 22-23","% of PY","Final 2021-22","% of PY","Final 2020-21",null,"Prelim 2011-12","% of PY","Final 2010-11","% of PY","Final 2009-10","% of PY",{"$f":"[2]Assumptions!AC4","v":"Final 2008-09"},"of Prior Year","2007-08",null,null,null,null,null,null,null,null,"Cascade"]
[null,null,null,null,null,"Regular Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cashmere"]
[null,2,null,null,null,"K-12 Migrant Students","Average Number",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,4,0),0)","v":130},{"$f":"IFERROR(H7/J7-1,0)","v":0},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,3,0),0)","v":130},0,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,3,0),0)","v":130},null,{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(P7=0,0,N7/P7)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(R7>0,P7/R7,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(T7>0,R7/T7,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(V7>0,T7/V7,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},null,1,3,null,null,null,null,null,"Centralia"]
[null,3,null,null,null,null,"Regular Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,5,0),0)","v":56026},-8.4078536513593538E-2,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,4,0),0)","v":61169},0.17485835013924911,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,4,0),0)","v":52065},null,{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(R8>0,P8/R8,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(T8>0,R8/T8,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},null,2,3,null,null,null,null,null,"College Place"]
[null,4,null,null,null,"Needs Support","Average Number",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,6,0),0)","v":30},0,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,5,0),0)","v":30},0,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,5,0),0)","v":30},null,{"$f":"VLOOKUP($G$2,#REF!,$B9,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(P9=0,0,N9/P9)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B9,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B9,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B9,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B9,FALSE)","v":{"$error":"#REF!"}},null,1,4,null,null,null,null,null,"Columbia"]
[null,5,null,null,null,null,"Regular Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,7,0),0)","v":3232},-8.4159818645508588E-2,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,6,0),0)","v":3529},0.17476697736351521,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,6,0),0)","v":3004},null,{"$f":"VLOOKUP($G$2,#REF!,$B10,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(P10=0,0,N10/P10)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B10,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B10,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B10,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B10,FALSE)","v":{"$error":"#REF!"}},null,2,4,null,null,null,null,null,"Conway"]
[null,6,null,null,null,"Priority Interruption","Priority Number",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,8,0),0)","v":42},0,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,7,0),0)","v":42},0,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,7,0),0)","v":42},null,{"$f":"VLOOKUP($G$2,#REF!,$B11,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B11,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B11,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B11,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B11,FALSE)","v":{"$error":"#REF!"}},null,1,5,null,null,null,null,null,"East Valley"]
[null,7,null,null,null,null,"Priority Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,9,0),0)","v":18101},-8.4050197348446543E-2,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,8,0),0)","v":19762},0.17484097259378162,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,8,0),0)","v":16821},null,{"$f":"VLOOKUP($G$2,#REF!,$B12,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B12,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B12,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B12,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B12,FALSE)","v":{"$error":"#REF!"}},null,3,5,null,null,null,null,null,"Eastmont"]
[null,8,"Grades 1-5",null,null,"Top 1/4","Attendance",null,{"$f":"H13/J13-1","v":{"$error":"#DIV/0!"}},null,{"$f":"J13/L13-1","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B13,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B13,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B13,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B13,FALSE)","v":{"$error":"#REF!"}},null,1,6,null,null,null,null,null,"Ellensburg"]
[null,9,null,null,null,null,"Dollars",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B14,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B14,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B14,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B14,FALSE)","v":{"$error":"#REF!"}},null,4,6,null,null,null,null,null,"Entiat"]
[null,10,null,null,null,"middle  2/4","Attendance",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B15,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B15,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B15,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B15,FALSE)","v":{"$error":"#REF!"}},null,1,7,null,null,null,null,null,"Ephrata"]
[null,11,null,null,null,null,"Dollars",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B16,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B16,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B16,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B16,FALSE)","v":{"$error":"#REF!"}},null,4,7,null,null,null,null,null,"Ferndale"]
[null,12,"Grades 6-8",null,null,"Top 1/4","Attendance",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B17,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B17,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B17,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B17,FALSE)","v":{"$error":"#REF!"}},null,1,8,null,null,null,null,null,"Finley"]
[null,13,null,null,null,null,"Dollars",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B18,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B18,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B18,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B18,FALSE)","v":{"$error":"#REF!"}},null,4,8,null,null,null,null,null,"Goldendale"]
[null,14,null,null,null,"middle  2/4","Attendance",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B19,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B19,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B19,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B19,FALSE)","v":{"$error":"#REF!"}},null,1,9,null,null,null,null,null,"Grandview"]
[null,15,null,null,null,null,"Dollars",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B20,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B20,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B20,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B20,FALSE)","v":{"$error":"#REF!"}},null,4,9,null,null,null,null,null,"Granger"]
[null,16,"Grades 9-12",null,null,"Top 1/4","Attendance",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B21,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B21,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B21,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B21,FALSE)","v":{"$error":"#REF!"}},null,1,10,null,null,null,null,null,"Highland"]
[null,17,null,null,null,null,"Dollars",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B22,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B22,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B22,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B22,FALSE)","v":{"$error":"#REF!"}},null,4,10,null,null,null,null,null,"Hoquiam"]
[null,18,null,null,null,"middle  2/4","Attendance",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B23,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B23,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B23,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B23,FALSE)","v":{"$error":"#REF!"}},null,1,11,null,null,null,null,null,"Kennewick"]
[null,19,null,null,null,null,"Dollars",null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B24,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B24,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B24,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B24,FALSE)","v":{"$error":"#REF!"}},null,4,11,null,null,null,null,null,"Kiona Benton"]
[]
[null,20,null,null,null,null,"Subtotal Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,10,0),0)","v":77359},{"$f":"IFERROR(H26/J26-1,0)","v":-8.407530191806778E-2},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,9,0),0)","v":84460},{"$f":"IFERROR(J26/L26-1,0)","v":0.17485046598970655},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,9,0),0)","v":71890},null,{"$f":"VLOOKUP($G$2,#REF!,8,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B26,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B26,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B26,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B26,FALSE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"La Conner"]
[]
[null,21,null,null,null,"Other Fund Factor",null,{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,11,0),0)","v":0.95},{"$f":"IFERROR(H28/J28-1,0)","v":0},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,10,0),0)","v":0.95},{"$f":"IFERROR(J28/L28-1,0)","v":0},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,10,0),0)","v":0.95},null,"N/A",null,{"$f":"VLOOKUP($G$2,#REF!,$B28,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B28,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B28,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B28,FALSE)","v":{"$error":"#REF!"}},null,1,12,null,null,null,null,null,"Lake Chelan"]
[null,22,null,null,null,"Rural Factor",null,{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,13,0),0)","v":1.1000000000000001},{"$f":"IFERROR(H29/J29-1,0)","v":0},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,12,0),0)","v":1.1000000000000001},{"$f":"IFERROR(J29/L29-1,0)","v":0},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,12,0),0)","v":1.1000000000000001},null,null,null,{"$f":"VLOOKUP($G$2,#REF!,$B29,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B29,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B29,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B29,FALSE)","v":{"$error":"#REF!"}},null,2,12,null,null,null,null,null,"Lake Quinault"]
[null,23,null,null,null,null,"Total Allocated Amount",{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,18,0),0)","v":80840},{"$f":"IFERROR(H30/J30-1,0)","v":-8.4080171310091711E-2},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,17,0),0)","v":88261},{"$f":"IFERROR(J30/L30-1,0)","v":0.17483960280062827},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,17,0),0)","v":75126},null,{"$f":"VLOOKUP($G$2,#REF!,9,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(P30=0,0,N30/P30)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B30,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B30,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B30,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B30,FALSE)","v":{"$error":"#REF!"}},null,25,null,null,null,null,null,null,"Lind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP($G$3,#REF!,15,FALSE)=\"Y\",\"Not participating\",\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(VLOOKUP($G$3,#REF!,29,FALSE)=\"Y\",\"Not participating\",\"\")","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynden"]
[null,null,null,null,null,"Summer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mabton"]
[null,null,null,null,null,"Allocation Factors","Total Student",null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:K,4,0),0)","v":130},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,X33,FALSE)),0,VLOOKUP($G$2,#REF!,X33,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z33,FALSE)),0,VLOOKUP($G$2,#REF!,Z33,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$33,FALSE)),0,VLOOKUP($G$2,#REF!,$X$33,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z33,FALSE)),0,VLOOKUP($G$2,#REF!,Z33,FALSE))","v":{"$error":"#REF!"}},null,2,null,2,null,null,null,null,"Manson"]
[null,null,null,null,null,null,"Needs Service",null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:K,6,0),0)","v":30},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$34,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$34,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$34,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$34,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$34,FALSE)),0,VLOOKUP($G$2,#REF!,$X$34,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z34,FALSE)),0,VLOOKUP($G$2,#REF!,Z34,FALSE))","v":{"$error":"#REF!"}},null,3,null,3,null,null,null,null,"Monroe"]
[null,null,null,null,null,null,"Priority",null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:K,8,0),0)","v":42},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$35,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$35,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$35,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$35,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$35,FALSE)),0,VLOOKUP($G$2,#REF!,$X$35,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z35,FALSE)),0,VLOOKUP($G$2,#REF!,Z35,FALSE))","v":{"$error":"#REF!"}},null,4,null,4,null,null,null,null,"Moses Lake"]
[null,null,null,null,null,"Dollars",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:V,22,0),0)","v":10162},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$36,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$36,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$36,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$36,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$36,FALSE)),0,VLOOKUP($G$2,#REF!,$X$36,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z36,FALSE)),0,VLOOKUP($G$2,#REF!,Z36,FALSE))","v":{"$error":"#REF!"}},null,5,null,5,null,null,null,null,"Mossyrock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$37,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$37,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$37,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$37,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$37,FALSE)),0,VLOOKUP($G$2,#REF!,$X$37,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z37,FALSE)),0,VLOOKUP($G$2,#REF!,Z37,FALSE))","v":{"$error":"#REF!"}},null,6,null,6,null,null,null,null,"Mount Vernon"]
[null,null,null,null,null,"SY 21-22 Health Support Grant",null,{"$f":"IFERROR(VLOOKUP($G$3,'2022-23 Final'!$B:$Z,24,0),0)","v":2500},null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$X,22,0),0)","v":2500},null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$38,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$38,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$38,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$38,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$38,FALSE)),0,VLOOKUP($G$2,#REF!,$X$38,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z38,FALSE)),0,VLOOKUP($G$2,#REF!,Z38,FALSE))","v":{"$error":"#REF!"}},null,7,null,7,null,null,null,null,"Mt Adams"]
[null,null,null,null,null,null,"Total Allocated Amount",{"$f":"H38+H30","v":83340},null,{"$f":"J38+J30","v":90761},null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$39,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$39,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Z$39,FALSE)),0,VLOOKUP($G$2,#REF!,$Z$39,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$X$39,FALSE)),0,VLOOKUP($G$2,#REF!,$X$39,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(V39>0,T39/V39,\"-\")","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Z39,FALSE)),0,VLOOKUP($G$2,#REF!,Z39,FALSE))","v":{"$error":"#REF!"}},null,8,null,8,null,null,null,null,"Naches"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Naselle-Grays River"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nooksack Valley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Franklin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ocean Beach"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ocosta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Okanogan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Omak"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orondo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oroville"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Othello"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palisades"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pasco"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pateros"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paterson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prosser"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quillayute Valley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quincy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rochester"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roosevelt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royal City"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seattle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sedro Woolley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shelton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soap Lake"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Bend"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunnyside"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tacoma"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonasket"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toppenish"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Touchet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Union Gap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vancouver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wahkiakum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wahluke"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walla Walla"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wapato"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterville"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wenatchee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Valley"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"White Salmon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winlock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yakima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zillah"]

{"sheet":"2022-23 Final","index":1,"n_rows":157,"n_cols":26,"rows_kept":157,"cut":false,"hidden":true,"merged":[[1,3,1,6],[13,4,13,7],[14,4,14,5],[14,6,14,7],[14,8,14,9]]}
[null,null,null,null,null,null,null,null,null,"From Assumptions Page:"]
[null,null,null,"Constant Dollar Multipliers - Do Not Change Here",null,null,null,null,null,"Target Amounts",null,null,null,null,{"$f":"Assumptions!C24","v":20768148}]
[null,null,null,{"$f":"[2]Assumptions!$AO$4","v":0},null,2.0369691980863958E+66,430.96546751960977,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"O18","v":20768148}]
[null,null,null,null,null,null,null,null,null,"Difference",null,null,null,null,{"$f":"O3-O2","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"O18","v":20768148}]
[null,null,null,null,null,null,null,"Put total here",null,{"$f":"Assumptions!C24","v":20768148}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Go to H9 & Control K to set dollar amount"]
[]
[]
[]
[null,null,null,null,"Migrant Students",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accepting Funding?",null,"HOLD HARMLESS"]
[null,null,null,{"$f":"G3","v":430.96546751960977},"K-12",null,"Needs Support",null,"Priority Interuption ",null,null,null,null,null,null,null,null,null,{"$f":"S18","v":20768148}]
[null,null,"CCDDD","District","Ave. number","Regular Dollars","Ave. number","Regular Dollars","Priority Number","Priority Dollars","Subtotal","Other Funds Factor","Subtotal 2","Add'l Rural Factor","Total Allocated Amount",null,"MOE","MOE Red.","Subtotal \nAfter MOE",null,null,"Y for yes, N for no (reallocates money)",null,"Override funding?  Y for yes, otherwise blank.","Health Support Grant","Total"]
[null,null,null,null,10,{"$f":"F18/E18","v":464.38647525500568},0.25,{"$f":"H18/G18","v":110.24838227974116},1,{"$f":"J18/I18","v":434.64714984217369},null,null,null,0.1,124]
[0,null,"99999","State Total",{"$f":"SUMIF(E19:E152,\">-10\")","v":29117},{"$f":"SUM(F19:F156)","v":13521541},{"$f":"SUMIF(G19:G156,\">=10\")","v":8036},{"$f":"SUM(H19:H156)","v":885956},{"$f":"SUMIF(I19:I156,\">=10\")","v":16157},{"$f":"SUM(J19:J156)","v":7022594},{"$f":"SUM(K19:K156)","v":21430091},null,{"$f":"SUM(M19:M156)","v":22039546},null,{"$f":"SUM(O19:O156)","v":20768148},null,null,{"$f":"SUM(R19:R152)","v":0},{"$f":"SUM(S19:S156)","v":20768148},"Previous Year Final Allocations","Allocation Difference",null,"Consortia",null,{"$f":"SUM(Y19:Y152)","v":190500},{"$f":"SUM(Z19:Z156)","v":20665567}]
[1,"14005",14005,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(C19,'Enrollment 22-23'!A:E,3,FALSE),0)","v":130},{"$f":"IF(E19>=10,ROUND(E19*$G$3,0),0)","v":56026},{"$f":"IFERROR(VLOOKUP(C19,'Enrollment 22-23'!A:E,5,0),0)","v":30},{"$f":"IF(E19>=$E$17,ROUND(G19*$G$3*$G$17,0),0)","v":3232},{"$f":"IFERROR(VLOOKUP(C19,'Enrollment 22-23'!A:E,4,FALSE),0)","v":42},{"$f":"IF(E19>=$E$17,ROUND(I19*$G$3*$I$17,0),0)","v":18101},{"$f":"+F19+H19+J19","v":77359},{"$f":"IF(E19>$E$17,_xlfn.IFNA(VLOOKUP(C19,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},{"$f":"IF(L19=0,K19,ROUND(K19*L19,0))","v":73491},{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C19),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},{"$f":"IF(V19=\"y\",ROUND(M19*N19,0),0)","v":80840},null,null,{"$f":"ROUND(IF(Q19>0,-(0.9-Q19)*O19,0),0)","v":0},{"$f":"O19+R19","v":80840},{"$f":"VLOOKUP(TRIM(C19),'2021-22 Final'!B:X,17,FALSE)","v":88261},{"$f":"S19-T19","v":-7421},"Y",null,null,{"$f":"IF(V19=\"Y\",IF(E19<=99,1500,IF(AND(E19>=100,E19<=399),2500,4000)),0)","v":2500},{"$f":"IF(W19=1, 0,  Y19+S19)","v":83340}]
[2,"29103",29103,"ANACORTES",{"$f":"IFERROR(VLOOKUP(C20,'Enrollment 22-23'!A:E,3,FALSE),0)","v":13},{"$f":"IF(E20>=10,ROUND(E20*$G$3,0),0)","v":5603},{"$f":"IFERROR(VLOOKUP(C20,'Enrollment 22-23'!A:E,5,0),0)","v":2},{"$f":"IF(E20>=$E$17,ROUND(G20*$G$3*$G$17,0),0)","v":215},{"$f":"IFERROR(VLOOKUP(C20,'Enrollment 22-23'!A:E,4,FALSE),0)","v":6},{"$f":"IF(E20>=$E$17,ROUND(I20*$G$3*$I$17,0),0)","v":2586},8404,{"$f":"IF(E20>$E$17,_xlfn.IFNA(VLOOKUP(C20,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},8404,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C20),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C20),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,{"$f":"IF(V20=\"Y\",IF(E20<=99,1500,IF(AND(E20>=100,E20<=399),2500,4000)),0)","v":0},{"$f":"IF(W20=1, 0,  Y20+S20)","v":0}]
[3,"31016",31016,"ARLINGTON",{"$f":"IFERROR(VLOOKUP(C21,'Enrollment 22-23'!A:E,3,FALSE),0)","v":48},20686,{"$f":"IFERROR(VLOOKUP(C21,'Enrollment 22-23'!A:E,5,0),0)","v":13},1401,{"$f":"IFERROR(VLOOKUP(C21,'Enrollment 22-23'!A:E,4,FALSE),0)","v":31},13360,35447,{"$f":"IF(E21>$E$17,_xlfn.IFNA(VLOOKUP(C21,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},35447,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C21),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C21),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[4,"17408",17408,"AUBURN",{"$f":"IFERROR(VLOOKUP(C22,'Enrollment 22-23'!A:E,3,FALSE),0)","v":39},16808,{"$f":"IFERROR(VLOOKUP(C22,'Enrollment 22-23'!A:E,5,0),0)","v":9},970,{"$f":"IFERROR(VLOOKUP(C22,'Enrollment 22-23'!A:E,4,FALSE),0)","v":4},1724,19502,{"$f":"IF(E22>$E$17,_xlfn.IFNA(VLOOKUP(C22,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},19502,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C22),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C22),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[5,"06119","06119","BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(C23,'Enrollment 22-23'!A:E,3,FALSE),0)","v":21},9050,{"$f":"IFERROR(VLOOKUP(C23,'Enrollment 22-23'!A:E,5,0),0)","v":5},539,{"$f":"IFERROR(VLOOKUP(C23,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1},431,10020,{"$f":"IF(E23>$E$17,_xlfn.IFNA(VLOOKUP(C23,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},10020,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C23),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C23),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[6,"17405",17405,"BELLEVUE",{"$f":"IFERROR(VLOOKUP(C24,'Enrollment 22-23'!A:E,3,FALSE),0)","v":10},4310,{"$f":"IFERROR(VLOOKUP(C24,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C24,'Enrollment 22-23'!A:E,4,FALSE),0)","v":2},862,5495,{"$f":"IF(E24>$E$17,_xlfn.IFNA(VLOOKUP(C24,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},5495,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C24),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C24),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[7,"37501",37501,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(C25,'Enrollment 22-23'!A:E,3,FALSE),0)","v":163},70247,{"$f":"IFERROR(VLOOKUP(C25,'Enrollment 22-23'!A:E,5,0),0)","v":46},4956,{"$f":"IFERROR(VLOOKUP(C25,'Enrollment 22-23'!A:E,4,FALSE),0)","v":63},27151,102354,{"$f":"IF(E25>$E$17,_xlfn.IFNA(VLOOKUP(C25,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},102354,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C25),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C25),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[8,"27403",27403,"BETHEL",{"$f":"IFERROR(VLOOKUP(C26,'Enrollment 22-23'!A:E,3,FALSE),0)","v":11},4741,{"$f":"IFERROR(VLOOKUP(C26,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C26,'Enrollment 22-23'!A:E,4,FALSE),0)","v":8},3448,8512,{"$f":"IF(E26>$E$17,_xlfn.IFNA(VLOOKUP(C26,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},8512,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C26),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C26),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[9,"18100",18100,"BREMERTON",{"$f":"IFERROR(VLOOKUP(C27,'Enrollment 22-23'!A:E,3,FALSE),0)","v":84},36201,{"$f":"IFERROR(VLOOKUP(C27,'Enrollment 22-23'!A:E,5,0),0)","v":21},2263,{"$f":"IFERROR(VLOOKUP(C27,'Enrollment 22-23'!A:E,4,FALSE),0)","v":17},7326,45790,{"$f":"IF(E27>$E$17,_xlfn.IFNA(VLOOKUP(C27,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},45790,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C27),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},45790,null,null,0,45790,{"$f":"VLOOKUP(TRIM(C27),'2021-22 Final'!B:X,17,FALSE)","v":0},45790,"Y",null,null,1500,47290]
[10,"24111",24111,"BREWSTER",{"$f":"IFERROR(VLOOKUP(C28,'Enrollment 22-23'!A:E,3,FALSE),0)","v":220},94812,{"$f":"IFERROR(VLOOKUP(C28,'Enrollment 22-23'!A:E,5,0),0)","v":50},5387,{"$f":"IFERROR(VLOOKUP(C28,'Enrollment 22-23'!A:E,4,FALSE),0)","v":108},46544,146743,{"$f":"IF(E28>$E$17,_xlfn.IFNA(VLOOKUP(C28,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},154080,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C28),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},169488,null,null,0,169488,{"$f":"VLOOKUP(TRIM(C28),'2021-22 Final'!B:X,17,FALSE)","v":163854},5634,"Y",null,null,2500,171988]
[11,"09075","09075","BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(C29,'Enrollment 22-23'!A:E,3,FALSE),0)","v":230},99122,{"$f":"IFERROR(VLOOKUP(C29,'Enrollment 22-23'!A:E,5,0),0)","v":47},5064,{"$f":"IFERROR(VLOOKUP(C29,'Enrollment 22-23'!A:E,4,FALSE),0)","v":38},16377,120563,{"$f":"IF(E29>$E$17,_xlfn.IFNA(VLOOKUP(C29,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},126591,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C29),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},126591,null,null,0,126591,{"$f":"VLOOKUP(TRIM(C29),'2021-22 Final'!B:X,17,FALSE)","v":152034},-25443,"Y",null,null,2500,129091]
[12,"29100",29100,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(C30,'Enrollment 22-23'!A:E,3,FALSE),0)","v":388},167215,{"$f":"IFERROR(VLOOKUP(C30,'Enrollment 22-23'!A:E,5,0),0)","v":123},13252,{"$f":"IFERROR(VLOOKUP(C30,'Enrollment 22-23'!A:E,4,FALSE),0)","v":183},78867,259334,{"$f":"IF(E30>$E$17,_xlfn.IFNA(VLOOKUP(C30,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},246367,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C30),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},246367,null,null,0,246367,{"$f":"VLOOKUP(TRIM(C30),'2021-22 Final'!B:X,17,FALSE)","v":205956},40411,"Y",null,null,2500,248867]
[14,"04228","04228","CASCADE",{"$f":"IFERROR(VLOOKUP(C31,'Enrollment 22-23'!A:E,3,FALSE),0)","v":59},25427,{"$f":"IFERROR(VLOOKUP(C31,'Enrollment 22-23'!A:E,5,0),0)","v":12},1293,{"$f":"IFERROR(VLOOKUP(C31,'Enrollment 22-23'!A:E,4,FALSE),0)","v":36},15515,42235,{"$f":"IF(E31>$E$17,_xlfn.IFNA(VLOOKUP(C31,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},40123,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C31),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},40123,null,null,0,40123,{"$f":"VLOOKUP(TRIM(C31),'2021-22 Final'!B:X,17,FALSE)","v":41924},-1801,"Y",null,null,1500,41623]
[13,"04222","04222","CASHMERE",{"$f":"IFERROR(VLOOKUP(C32,'Enrollment 22-23'!A:E,3,FALSE),0)","v":257},110758,{"$f":"IFERROR(VLOOKUP(C32,'Enrollment 22-23'!A:E,5,0),0)","v":20},2155,{"$f":"IFERROR(VLOOKUP(C32,'Enrollment 22-23'!A:E,4,FALSE),0)","v":44},18962,131875,{"$f":"IF(E32>$E$17,_xlfn.IFNA(VLOOKUP(C32,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},151656,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C32),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},151656,null,null,{"$f":"ROUND(IF(Q32>0,-(0.9-Q32)*O32,0),0)","v":0},151656,{"$f":"VLOOKUP(TRIM(C32),'2021-22 Final'!B:X,17,FALSE)","v":165579},-13923,"Y",null,null,2500,154156]
[15,"18401",18401,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(C33,'Enrollment 22-23'!A:E,3,FALSE),0)","v":16},6895,{"$f":"IFERROR(VLOOKUP(C33,'Enrollment 22-23'!A:E,5,0),0)","v":5},539,{"$f":"IFERROR(VLOOKUP(C33,'Enrollment 22-23'!A:E,4,FALSE),0)","v":8},3448,10882,{"$f":"IF(E33>$E$17,_xlfn.IFNA(VLOOKUP(C33,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},10882,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C33),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q33>0,-(0.9-Q33)*O33,0),0)","v":0},0,{"$f":"VLOOKUP(TRIM(C33),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[16,"32356",32356,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(C34,'Enrollment 22-23'!A:E,3,FALSE),0)","v":16},6895,{"$f":"IFERROR(VLOOKUP(C34,'Enrollment 22-23'!A:E,5,0),0)","v":4},431,{"$f":"IFERROR(VLOOKUP(C34,'Enrollment 22-23'!A:E,4,FALSE),0)","v":5},2155,9481,{"$f":"IF(E34>$E$17,_xlfn.IFNA(VLOOKUP(C34,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},9481,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C34),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q34>0,-(0.9-Q34)*O34,0),0)","v":0},0,{"$f":"VLOOKUP(TRIM(C34),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,"Y",0,0]
[17,"21401",21401,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(C35,'Enrollment 22-23'!A:E,3,FALSE),0)","v":122},52578,{"$f":"IFERROR(VLOOKUP(C35,'Enrollment 22-23'!A:E,5,0),0)","v":42},4525,{"$f":"IFERROR(VLOOKUP(C35,'Enrollment 22-23'!A:E,4,FALSE),0)","v":51},21979,79082,{"$f":"IF(E35>$E$17,_xlfn.IFNA(VLOOKUP(C35,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},67220,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C35),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},67220,null,null,0,67220,{"$f":"VLOOKUP(TRIM(C35),'2021-22 Final'!B:X,17,FALSE)","v":60052},7168,"Y",null,null,2500,69720]
[18,"21302",21302,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(C36,'Enrollment 22-23'!A:E,3,FALSE),0)","v":34},14653,{"$f":"IFERROR(VLOOKUP(C36,'Enrollment 22-23'!A:E,5,0),0)","v":14},1508,{"$f":"IFERROR(VLOOKUP(C36,'Enrollment 22-23'!A:E,4,FALSE),0)","v":14},6034,22195,{"$f":"IF(E36>$E$17,_xlfn.IFNA(VLOOKUP(C36,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},18866,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C36),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},18866,null,null,{"$f":"ROUND(IF(Q36>0,-(0.9-Q36)*O36,0),0)","v":0},18866,{"$f":"VLOOKUP(TRIM(C36),'2021-22 Final'!B:X,17,FALSE)","v":20597},-1731,"Y",null,"Y",1500,20366]
[19,"32360",32360,"CHENEY",{"$f":"IFERROR(VLOOKUP(C37,'Enrollment 22-23'!A:E,3,FALSE),0)","v":10},4310,{"$f":"IFERROR(VLOOKUP(C37,'Enrollment 22-23'!A:E,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(C37,'Enrollment 22-23'!A:E,4,FALSE),0)","v":7},3017,7327,{"$f":"IF(E37>$E$17,_xlfn.IFNA(VLOOKUP(C37,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},7327,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C37),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C37),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[20,"27901",27901,"CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(C38,'Enrollment 22-23'!A:E,3,FALSE),0)","v":13},5603,{"$f":"IFERROR(VLOOKUP(C38,'Enrollment 22-23'!A:E,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(C38,'Enrollment 22-23'!A:E,4,FALSE),0)","v":11},4741,10344,{"$f":"IF(E38>$E$17,_xlfn.IFNA(VLOOKUP(C38,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},10344,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C38),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},10344,null,null,0,10344,{"$f":"VLOOKUP(TRIM(C38),'2021-22 Final'!B:X,17,FALSE)","v":6587},3757,"Y",null,null,1500,11844]
[21,"27400",27400,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(C39,'Enrollment 22-23'!A:E,3,FALSE),0)","v":13},5603,{"$f":"IFERROR(VLOOKUP(C39,'Enrollment 22-23'!A:E,5,0),0)","v":2},215,{"$f":"IFERROR(VLOOKUP(C39,'Enrollment 22-23'!A:E,4,FALSE),0)","v":9},3879,9697,{"$f":"IF(E39>$E$17,_xlfn.IFNA(VLOOKUP(C39,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},9697,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C39),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C39),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[22,"36250",36250,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(C40,'Enrollment 22-23'!A:E,3,FALSE),0)","v":116},49992,{"$f":"IFERROR(VLOOKUP(C40,'Enrollment 22-23'!A:E,5,0),0)","v":31},3340,{"$f":"IFERROR(VLOOKUP(C40,'Enrollment 22-23'!A:E,4,FALSE),0)","v":62},26720,80052,{"$f":"IF(E40>$E$17,_xlfn.IFNA(VLOOKUP(C40,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},76049,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C40),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},76049,null,null,0,76049,{"$f":"VLOOKUP(TRIM(C40),'2021-22 Final'!B:X,17,FALSE)","v":57551},18498,"Y",null,null,2500,78549]
[23,"36400",36400,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(C41,'Enrollment 22-23'!A:E,3,FALSE),0)","v":44},18962,{"$f":"IFERROR(VLOOKUP(C41,'Enrollment 22-23'!A:E,5,0),0)","v":4},431,{"$f":"IFERROR(VLOOKUP(C41,'Enrollment 22-23'!A:E,4,FALSE),0)","v":29},12498,31891,{"$f":"IF(E41>$E$17,_xlfn.IFNA(VLOOKUP(C41,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},30296,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C41),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},30296,null,null,0,30296,{"$f":"VLOOKUP(TRIM(C41),'2021-22 Final'!B:X,17,FALSE)","v":37739},-7443,"Y",1,null,1500,0]
[24,"29317",29317,"CONWAY",{"$f":"IFERROR(VLOOKUP(C42,'Enrollment 22-23'!A:E,3,FALSE),0)","v":31},13360,{"$f":"IFERROR(VLOOKUP(C42,'Enrollment 22-23'!A:E,5,0),0)","v":8},862,{"$f":"IFERROR(VLOOKUP(C42,'Enrollment 22-23'!A:E,4,FALSE),0)","v":13},5603,19825,{"$f":"IF(E42>$E$17,_xlfn.IFNA(VLOOKUP(C42,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},22799,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C42),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},25079,null,null,0,25079,{"$f":"VLOOKUP(TRIM(C42),'2021-22 Final'!B:X,17,FALSE)","v":24891},188,"Y",null,null,1500,26579]
[25,"15204",15204,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(C43,'Enrollment 22-23'!A:E,3,FALSE),0)","v":16},6895,{"$f":"IFERROR(VLOOKUP(C43,'Enrollment 22-23'!A:E,5,0),0)","v":7},754,{"$f":"IFERROR(VLOOKUP(C43,'Enrollment 22-23'!A:E,4,FALSE),0)","v":6},2586,10235,{"$f":"IF(E43>$E$17,_xlfn.IFNA(VLOOKUP(C43,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},8700,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C43),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},8700,null,null,0,8700,{"$f":"VLOOKUP(TRIM(C43),'2021-22 Final'!B:X,17,FALSE)","v":7099},1601,"Y",null,null,1500,10200]
[26,"39090",39090,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(C44,'Enrollment 22-23'!A:E,3,FALSE),0)","v":235},101277,{"$f":"IFERROR(VLOOKUP(C44,'Enrollment 22-23'!A:E,5,0),0)","v":32},3448,{"$f":"IFERROR(VLOOKUP(C44,'Enrollment 22-23'!A:E,4,FALSE),0)","v":160},68954,173679,{"$f":"IF(E44>$E$17,_xlfn.IFNA(VLOOKUP(C44,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},173679,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C44),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C44),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[27,"09206","09206","EASTMONT",{"$f":"IFERROR(VLOOKUP(C45,'Enrollment 22-23'!A:E,3,FALSE),0)","v":852},367183,{"$f":"IFERROR(VLOOKUP(C45,'Enrollment 22-23'!A:E,5,0),0)","v":174},18747,{"$f":"IFERROR(VLOOKUP(C45,'Enrollment 22-23'!A:E,4,FALSE),0)","v":521},224533,610463,{"$f":"IF(E45>$E$17,_xlfn.IFNA(VLOOKUP(C45,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},640986,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C45),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},640986,null,null,0,640986,{"$f":"VLOOKUP(TRIM(C45),'2021-22 Final'!B:X,17,FALSE)","v":601515},39471,"Y",null,null,4000,644986]
[28,"31015",31015,"EDMONDS",{"$f":"IFERROR(VLOOKUP(C46,'Enrollment 22-23'!A:E,3,FALSE),0)","v":19},8188,{"$f":"IFERROR(VLOOKUP(C46,'Enrollment 22-23'!A:E,5,0),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(C46,'Enrollment 22-23'!A:E,4,FALSE),0)","v":5},2155,10451,{"$f":"IF(E46>$E$17,_xlfn.IFNA(VLOOKUP(C46,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},10451,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C46),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C46),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[29,"19401",19401,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(C47,'Enrollment 22-23'!A:E,3,FALSE),0)","v":64},27582,{"$f":"IFERROR(VLOOKUP(C47,'Enrollment 22-23'!A:E,5,0),0)","v":23},2478,{"$f":"IFERROR(VLOOKUP(C47,'Enrollment 22-23'!A:E,4,FALSE),0)","v":24},10343,40403,{"$f":"IF(E47>$E$17,_xlfn.IFNA(VLOOKUP(C47,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},34343,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C47),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C47),'2021-22 Final'!B:X,17,FALSE)","v":30397},-30397,"N",null,null,0,0]
[30,"14068",14068,"ELMA",{"$f":"IFERROR(VLOOKUP(C48,'Enrollment 22-23'!A:E,3,FALSE),0)","v":35},15084,{"$f":"IFERROR(VLOOKUP(C48,'Enrollment 22-23'!A:E,5,0),0)","v":13},1401,{"$f":"IFERROR(VLOOKUP(C48,'Enrollment 22-23'!A:E,4,FALSE),0)","v":19},8188,24673,{"$f":"IF(E48>$E$17,_xlfn.IFNA(VLOOKUP(C48,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},24673,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C48),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C48),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[31,"04127","04127","ENTIAT",{"$f":"IFERROR(VLOOKUP(C49,'Enrollment 22-23'!A:E,3,FALSE),0)","v":35},15084,{"$f":"IFERROR(VLOOKUP(C49,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C49,'Enrollment 22-23'!A:E,4,FALSE),0)","v":12},5172,20579,{"$f":"IF(E49>$E$17,_xlfn.IFNA(VLOOKUP(C49,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},20579,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C49),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C49),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[32,"13165",13165,"EPHRATA",{"$f":"IFERROR(VLOOKUP(C50,'Enrollment 22-23'!A:E,3,FALSE),0)","v":218},93950,{"$f":"IFERROR(VLOOKUP(C50,'Enrollment 22-23'!A:E,5,0),0)","v":57},6141,{"$f":"IFERROR(VLOOKUP(C50,'Enrollment 22-23'!A:E,4,FALSE),0)","v":99},42666,142757,{"$f":"IF(E50>$E$17,_xlfn.IFNA(VLOOKUP(C50,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},142757,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C50),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},142757,null,null,0,142757,{"$f":"VLOOKUP(TRIM(C50),'2021-22 Final'!B:X,17,FALSE)","v":136448},6309,"Y",null,null,2500,145257]
[33,"31002",31002,"EVERETT",{"$f":"IFERROR(VLOOKUP(C51,'Enrollment 22-23'!A:E,3,FALSE),0)","v":50},21548,{"$f":"IFERROR(VLOOKUP(C51,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C51,'Enrollment 22-23'!A:E,4,FALSE),0)","v":39},16808,38679,{"$f":"IF(E51>$E$17,_xlfn.IFNA(VLOOKUP(C51,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},38679,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C51),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C51),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[34,"06114","06114","EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(C52,'Enrollment 22-23'!A:E,3,FALSE),0)","v":37},15946,{"$f":"IFERROR(VLOOKUP(C52,'Enrollment 22-23'!A:E,5,0),0)","v":13},1401,{"$f":"IFERROR(VLOOKUP(C52,'Enrollment 22-23'!A:E,4,FALSE),0)","v":15},6464,23811,{"$f":"IF(E52>$E$17,_xlfn.IFNA(VLOOKUP(C52,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},23811,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C52),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C52),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[35,"17210",17210,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(C53,'Enrollment 22-23'!A:E,3,FALSE),0)","v":78},33615,{"$f":"IFERROR(VLOOKUP(C53,'Enrollment 22-23'!A:E,5,0),0)","v":7},754,{"$f":"IFERROR(VLOOKUP(C53,'Enrollment 22-23'!A:E,4,FALSE),0)","v":31},13360,47729,{"$f":"IF(E53>$E$17,_xlfn.IFNA(VLOOKUP(C53,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},47729,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C53),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},47729,null,null,0,47729,{"$f":"VLOOKUP(TRIM(C53),'2021-22 Final'!B:X,17,FALSE)","v":0},47729,"Y",null,null,1500,49229]
[36,"37502",37502,"FERNDALE",{"$f":"IFERROR(VLOOKUP(C54,'Enrollment 22-23'!A:E,3,FALSE),0)","v":187},80591,{"$f":"IFERROR(VLOOKUP(C54,'Enrollment 22-23'!A:E,5,0),0)","v":32},3448,{"$f":"IFERROR(VLOOKUP(C54,'Enrollment 22-23'!A:E,4,FALSE),0)","v":39},16808,100847,{"$f":"IF(E54>$E$17,_xlfn.IFNA(VLOOKUP(C54,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},95805,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C54),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},95805,null,null,0,95805,{"$f":"VLOOKUP(TRIM(C54),'2021-22 Final'!B:X,17,FALSE)","v":104599},-8794,"Y",null,null,2500,98305]
[37,"03053","03053","FINLEY",{"$f":"IFERROR(VLOOKUP(C55,'Enrollment 22-23'!A:E,3,FALSE),0)","v":106},45682,{"$f":"IFERROR(VLOOKUP(C55,'Enrollment 22-23'!A:E,5,0),0)","v":23},2478,{"$f":"IFERROR(VLOOKUP(C55,'Enrollment 22-23'!A:E,4,FALSE),0)","v":61},26289,74449,{"$f":"IF(E55>$E$17,_xlfn.IFNA(VLOOKUP(C55,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},70727,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C55),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},70727,null,null,0,70727,{"$f":"VLOOKUP(TRIM(C55),'2021-22 Final'!B:X,17,FALSE)","v":49954},20773,"Y",1,"Y",2500,0]
[38,"27402",27402,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(C56,'Enrollment 22-23'!A:E,3,FALSE),0)","v":11},4741,{"$f":"IFERROR(VLOOKUP(C56,'Enrollment 22-23'!A:E,5,0),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(C56,'Enrollment 22-23'!A:E,4,FALSE),0)","v":6},2586,7435,{"$f":"IF(E56>$E$17,_xlfn.IFNA(VLOOKUP(C56,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},7435,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C56),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C56),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,"Y",0,0]
[39,"20404",20404,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(C57,'Enrollment 22-23'!A:E,3,FALSE),0)","v":67},28875,{"$f":"IFERROR(VLOOKUP(C57,'Enrollment 22-23'!A:E,5,0),0)","v":10},1077,{"$f":"IFERROR(VLOOKUP(C57,'Enrollment 22-23'!A:E,4,FALSE),0)","v":41},17670,47622,{"$f":"IF(E57>$E$17,_xlfn.IFNA(VLOOKUP(C57,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},45241,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C57),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},45241,null,null,0,45241,{"$f":"VLOOKUP(TRIM(C57),'2021-22 Final'!B:X,17,FALSE)","v":56417},-11176,"Y",null,null,1500,46741]
[40,"13301",13301,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(C58,'Enrollment 22-23'!A:E,3,FALSE),0)","v":164},70678,{"$f":"IFERROR(VLOOKUP(C58,'Enrollment 22-23'!A:E,5,0),0)","v":31},3340,{"$f":"IFERROR(VLOOKUP(C58,'Enrollment 22-23'!A:E,4,FALSE),0)","v":87},37494,111512,{"$f":"IF(E58>$E$17,_xlfn.IFNA(VLOOKUP(C58,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},111512,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C58),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},111512,null,null,0,111512,{"$f":"VLOOKUP(TRIM(C58),'2021-22 Final'!B:X,17,FALSE)","v":0},111512,"Y",null,null,2500,114012]
[41,"39200",39200,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(C59,'Enrollment 22-23'!A:E,3,FALSE),0)","v":512},220654,{"$f":"IFERROR(VLOOKUP(C59,'Enrollment 22-23'!A:E,5,0),0)","v":122},13144,{"$f":"IFERROR(VLOOKUP(C59,'Enrollment 22-23'!A:E,4,FALSE),0)","v":299},128859,362657,{"$f":"IF(E59>$E$17,_xlfn.IFNA(VLOOKUP(C59,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},362657,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C59),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},362657,null,null,0,362657,{"$f":"VLOOKUP(TRIM(C59),'2021-22 Final'!B:X,17,FALSE)","v":411868},-49211,"Y",null,null,4000,366657]
[42,"39204",39204,"GRANGER",{"$f":"IFERROR(VLOOKUP(C60,'Enrollment 22-23'!A:E,3,FALSE),0)","v":350},150838,{"$f":"IFERROR(VLOOKUP(C60,'Enrollment 22-23'!A:E,5,0),0)","v":119},12821,{"$f":"IFERROR(VLOOKUP(C60,'Enrollment 22-23'!A:E,4,FALSE),0)","v":156},67231,230890,{"$f":"IF(E60>$E$17,_xlfn.IFNA(VLOOKUP(C60,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},242435,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C60),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},266679,null,null,0,266679,{"$f":"VLOOKUP(TRIM(C60),'2021-22 Final'!B:X,17,FALSE)","v":287899},-21220,"Y",null,null,2500,269179]
[43,"39203",39203,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(C61,'Enrollment 22-23'!A:E,3,FALSE),0)","v":205},88348,{"$f":"IFERROR(VLOOKUP(C61,'Enrollment 22-23'!A:E,5,0),0)","v":45},4848,{"$f":"IFERROR(VLOOKUP(C61,'Enrollment 22-23'!A:E,4,FALSE),0)","v":39},16808,110004,{"$f":"IF(E61>$E$17,_xlfn.IFNA(VLOOKUP(C61,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},110004,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C61),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},110004,null,null,0,110004,{"$f":"VLOOKUP(TRIM(C61),'2021-22 Final'!B:X,17,FALSE)","v":126108},-16104,"Y",null,null,2500,112504]
[44,"17401",17401,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(C62,'Enrollment 22-23'!A:E,3,FALSE),0)","v":17},7326,{"$f":"IFERROR(VLOOKUP(C62,'Enrollment 22-23'!A:E,5,0),0)","v":5},539,{"$f":"IFERROR(VLOOKUP(C62,'Enrollment 22-23'!A:E,4,FALSE),0)","v":11},4741,12606,{"$f":"IF(E62>$E$17,_xlfn.IFNA(VLOOKUP(C62,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},12606,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C62),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C62),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[45,"23404",23404,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(C63,'Enrollment 22-23'!A:E,3,FALSE),0)","v":41},17670,{"$f":"IFERROR(VLOOKUP(C63,'Enrollment 22-23'!A:E,5,0),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(C63,'Enrollment 22-23'!A:E,4,FALSE),0)","v":30},12929,30707,{"$f":"IF(E63>$E$17,_xlfn.IFNA(VLOOKUP(C63,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},30707,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C63),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C63),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[46,"14028",14028,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(C64,'Enrollment 22-23'!A:E,3,FALSE),0)","v":42},18101,{"$f":"IFERROR(VLOOKUP(C64,'Enrollment 22-23'!A:E,5,0),0)","v":12},1293,{"$f":"IFERROR(VLOOKUP(C64,'Enrollment 22-23'!A:E,4,FALSE),0)","v":19},8188,27582,{"$f":"IF(E64>$E$17,_xlfn.IFNA(VLOOKUP(C64,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},23445,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C64),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C64),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,"Y",0,0]
[47,"10070",10070,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(C65,'Enrollment 22-23'!A:E,3,FALSE),0)","v":18},7757,{"$f":"IFERROR(VLOOKUP(C65,'Enrollment 22-23'!A:E,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(C65,'Enrollment 22-23'!A:E,4,FALSE),0)","v":13},5603,13360,{"$f":"IF(E65>$E$17,_xlfn.IFNA(VLOOKUP(C65,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},13360,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C65),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C65),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[48,"08458","08458","KELSO",{"$f":"IFERROR(VLOOKUP(C66,'Enrollment 22-23'!A:E,3,FALSE),0)","v":29},12498,{"$f":"IFERROR(VLOOKUP(C66,'Enrollment 22-23'!A:E,5,0),0)","v":12},1293,{"$f":"IFERROR(VLOOKUP(C66,'Enrollment 22-23'!A:E,4,FALSE),0)","v":18},7757,21548,{"$f":"IF(E66>$E$17,_xlfn.IFNA(VLOOKUP(C66,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},21548,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C66),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C66),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[49,"03017","03017","KENNEWICK",{"$f":"IFERROR(VLOOKUP(C67,'Enrollment 22-23'!A:E,3,FALSE),0)","v":3001},1293327,{"$f":"IFERROR(VLOOKUP(C67,'Enrollment 22-23'!A:E,5,0),0)","v":1012},109034,{"$f":"IFERROR(VLOOKUP(C67,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1405},605506,2007867,{"$f":"IF(E67>$E$17,_xlfn.IFNA(VLOOKUP(C67,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},2108260,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C67),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},2108260,null,null,0,2108260,{"$f":"VLOOKUP(TRIM(C67),'2021-22 Final'!B:X,17,FALSE)","v":2108512},-252,"Y",null,null,4000,2112260]
[50,"17415",17415,"KENT",{"$f":"IFERROR(VLOOKUP(C68,'Enrollment 22-23'!A:E,3,FALSE),0)","v":50},21548,{"$f":"IFERROR(VLOOKUP(C68,'Enrollment 22-23'!A:E,5,0),0)","v":15},1616,{"$f":"IFERROR(VLOOKUP(C68,'Enrollment 22-23'!A:E,4,FALSE),0)","v":15},6464,29628,{"$f":"IF(E68>$E$17,_xlfn.IFNA(VLOOKUP(C68,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},29628,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C68),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C68),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[51,"03052","03052","KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(C69,'Enrollment 22-23'!A:E,3,FALSE),0)","v":343},147821,{"$f":"IFERROR(VLOOKUP(C69,'Enrollment 22-23'!A:E,5,0),0)","v":113},12175,{"$f":"IFERROR(VLOOKUP(C69,'Enrollment 22-23'!A:E,4,FALSE),0)","v":209},90072,250068,{"$f":"IF(E69>$E$17,_xlfn.IFNA(VLOOKUP(C69,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},287578,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C69),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},287578,null,null,0,287578,{"$f":"VLOOKUP(TRIM(C69),'2021-22 Final'!B:X,17,FALSE)","v":262979},24599,"Y",null,null,2500,290078]
[52,"19403",19403,"KITTITAS",{"$f":"IFERROR(VLOOKUP(C70,'Enrollment 22-23'!A:E,3,FALSE),0)","v":23},9912,{"$f":"IFERROR(VLOOKUP(C70,'Enrollment 22-23'!A:E,5,0),0)","v":8},862,{"$f":"IFERROR(VLOOKUP(C70,'Enrollment 22-23'!A:E,4,FALSE),0)","v":4},1724,12498,{"$f":"IF(E70>$E$17,_xlfn.IFNA(VLOOKUP(C70,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},12498,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C70),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C70),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[53,"29311",29311,"LA CONNER",{"$f":"IFERROR(VLOOKUP(C71,'Enrollment 22-23'!A:E,3,FALSE),0)","v":185},79729,{"$f":"IFERROR(VLOOKUP(C71,'Enrollment 22-23'!A:E,5,0),0)","v":24},2586,{"$f":"IFERROR(VLOOKUP(C71,'Enrollment 22-23'!A:E,4,FALSE),0)","v":139},59904,142219,{"$f":"IF(E71>$E$17,_xlfn.IFNA(VLOOKUP(C71,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},142219,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C71),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},142219,null,null,0,142219,{"$f":"VLOOKUP(TRIM(C71),'2021-22 Final'!B:X,17,FALSE)","v":137983},4236,"Y",null,null,2500,144719]
[54,"04129","04129","LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(C72,'Enrollment 22-23'!A:E,3,FALSE),0)","v":223},96105,{"$f":"IFERROR(VLOOKUP(C72,'Enrollment 22-23'!A:E,5,0),0)","v":52},5603,{"$f":"IFERROR(VLOOKUP(C72,'Enrollment 22-23'!A:E,4,FALSE),0)","v":69},29737,131445,{"$f":"IF(E72>$E$17,_xlfn.IFNA(VLOOKUP(C72,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},138017,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C72),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},138017,null,null,0,138017,{"$f":"VLOOKUP(TRIM(C72),'2021-22 Final'!B:X,17,FALSE)","v":150688},-12671,"Y",null,null,2500,140517]
[55,"31306",31306,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(C73,'Enrollment 22-23'!A:E,3,FALSE),0)","v":14},6034,{"$f":"IFERROR(VLOOKUP(C73,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C73,'Enrollment 22-23'!A:E,4,FALSE),0)","v":3},1293,7650,{"$f":"IF(E73>$E$17,_xlfn.IFNA(VLOOKUP(C73,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},7650,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C73),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C73),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[56,"01158","01158","LIND",{"$f":"IFERROR(VLOOKUP(C74,'Enrollment 22-23'!A:E,3,FALSE),0)","v":48},20686,{"$f":"IFERROR(VLOOKUP(C74,'Enrollment 22-23'!A:E,5,0),0)","v":11},1185,{"$f":"IFERROR(VLOOKUP(C74,'Enrollment 22-23'!A:E,4,FALSE),0)","v":32},13791,35662,{"$f":"IF(E74>$E$17,_xlfn.IFNA(VLOOKUP(C74,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},41011,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C74),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},45112,null,null,0,45112,{"$f":"VLOOKUP(TRIM(C74),'2021-22 Final'!B:X,17,FALSE)","v":33954},11158,"Y",null,null,1500,46612]
[57,"08122","08122","LONGVIEW",{"$f":"IFERROR(VLOOKUP(C75,'Enrollment 22-23'!A:E,3,FALSE),0)","v":43},18532,{"$f":"IFERROR(VLOOKUP(C75,'Enrollment 22-23'!A:E,5,0),0)","v":14},1508,{"$f":"IFERROR(VLOOKUP(C75,'Enrollment 22-23'!A:E,4,FALSE),0)","v":23},9912,29952,{"$f":"IF(E75>$E$17,_xlfn.IFNA(VLOOKUP(C75,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},29952,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C75),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C75),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[58,"20406",20406,"LYLE",{"$f":"IFERROR(VLOOKUP(C76,'Enrollment 22-23'!A:E,3,FALSE),0)","v":42},18101,{"$f":"IFERROR(VLOOKUP(C76,'Enrollment 22-23'!A:E,5,0),0)","v":6},646,{"$f":"IFERROR(VLOOKUP(C76,'Enrollment 22-23'!A:E,4,FALSE),0)","v":10},4310,23057,{"$f":"IF(E76>$E$17,_xlfn.IFNA(VLOOKUP(C76,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},23057,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C76),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},25363,null,null,0,25363,{"$f":"VLOOKUP(TRIM(C76),'2021-22 Final'!B:X,17,FALSE)","v":0},25363,"Y",null,null,1500,26863]
[59,"37504",37504,"LYNDEN",{"$f":"IFERROR(VLOOKUP(C77,'Enrollment 22-23'!A:E,3,FALSE),0)","v":172},74126,{"$f":"IFERROR(VLOOKUP(C77,'Enrollment 22-23'!A:E,5,0),0)","v":30},3232,{"$f":"IFERROR(VLOOKUP(C77,'Enrollment 22-23'!A:E,4,FALSE),0)","v":64},27582,104940,{"$f":"IF(E77>$E$17,_xlfn.IFNA(VLOOKUP(C77,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},104940,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C77),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},104940,null,null,0,104940,{"$f":"VLOOKUP(TRIM(C77),'2021-22 Final'!B:X,17,FALSE)","v":112692},-7752,"Y",null,null,2500,107440]
[60,"39120",39120,"MABTON",{"$f":"IFERROR(VLOOKUP(C78,'Enrollment 22-23'!A:E,3,FALSE),0)","v":355},152993,{"$f":"IFERROR(VLOOKUP(C78,'Enrollment 22-23'!A:E,5,0),0)","v":117},12606,{"$f":"IFERROR(VLOOKUP(C78,'Enrollment 22-23'!A:E,4,FALSE),0)","v":208},89641,255240,{"$f":"IF(E78>$E$17,_xlfn.IFNA(VLOOKUP(C78,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},293526,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C78),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},322879,null,null,0,322879,{"$f":"VLOOKUP(TRIM(C78),'2021-22 Final'!B:X,17,FALSE)","v":289725},33154,"Y",null,null,2500,325379]
[61,"04019","04019","MANSON",{"$f":"IFERROR(VLOOKUP(C79,'Enrollment 22-23'!A:E,3,FALSE),0)","v":82},35339,{"$f":"IFERROR(VLOOKUP(C79,'Enrollment 22-23'!A:E,5,0),0)","v":13},1401,{"$f":"IFERROR(VLOOKUP(C79,'Enrollment 22-23'!A:E,4,FALSE),0)","v":52},22410,59150,{"$f":"IF(E79>$E$17,_xlfn.IFNA(VLOOKUP(C79,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},59150,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C79),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},59150,null,null,0,59150,{"$f":"VLOOKUP(TRIM(C79),'2021-22 Final'!B:X,17,FALSE)","v":62698},-3548,"Y",null,null,1500,60650]
[62,"31025",31025,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(C80,'Enrollment 22-23'!A:E,3,FALSE),0)","v":299},128859,{"$f":"IFERROR(VLOOKUP(C80,'Enrollment 22-23'!A:E,5,0),0)","v":52},5603,{"$f":"IFERROR(VLOOKUP(C80,'Enrollment 22-23'!A:E,4,FALSE),0)","v":180},77574,212036,{"$f":"IF(E80>$E$17,_xlfn.IFNA(VLOOKUP(C80,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},180231,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C80),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},180231,null,null,0,180231,{"$f":"VLOOKUP(TRIM(C80),'2021-22 Final'!B:X,17,FALSE)","v":130683},49548,"Y",null,null,2500,182731]
[63,"37505",37505,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(C81,'Enrollment 22-23'!A:E,3,FALSE),0)","v":46},19824,{"$f":"IFERROR(VLOOKUP(C81,'Enrollment 22-23'!A:E,5,0),0)","v":10},1077,{"$f":"IFERROR(VLOOKUP(C81,'Enrollment 22-23'!A:E,4,FALSE),0)","v":33},14222,35123,{"$f":"IF(E81>$E$17,_xlfn.IFNA(VLOOKUP(C81,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},35123,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C81),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C81),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[64,"31103",31103,"MONROE",{"$f":"IFERROR(VLOOKUP(C82,'Enrollment 22-23'!A:E,3,FALSE),0)","v":15},6464,{"$f":"IFERROR(VLOOKUP(C82,'Enrollment 22-23'!A:E,5,0),0)","v":4},431,{"$f":"IFERROR(VLOOKUP(C82,'Enrollment 22-23'!A:E,4,FALSE),0)","v":8},3448,10343,{"$f":"IF(E82>$E$17,_xlfn.IFNA(VLOOKUP(C82,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},10343,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C82),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C82),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[65,"13161",13161,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(C83,'Enrollment 22-23'!A:E,3,FALSE),0)","v":497},214190,{"$f":"IFERROR(VLOOKUP(C83,'Enrollment 22-23'!A:E,5,0),0)","v":139},14976,{"$f":"IFERROR(VLOOKUP(C83,'Enrollment 22-23'!A:E,4,FALSE),0)","v":142},61197,{"$f":"+F83+H83+J83","v":290363},{"$f":"IF(E83>$E$17,_xlfn.IFNA(VLOOKUP(C83,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},{"$f":"IF(L83=0,K83,ROUND(K83*L83,0))","v":275845},{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C83),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},{"$f":"IF(V83=\"y\",ROUND(M83*N83,0),0)","v":275845},null,null,0,{"$f":"O83+R83","v":275845},{"$f":"VLOOKUP(TRIM(C83),'2021-22 Final'!B:X,17,FALSE)","v":301169},{"$f":"S83-T83","v":-25324},"Y",null,null,4000,279845]
[66,"21206",21206,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(C84,'Enrollment 22-23'!A:E,3,FALSE),0)","v":49},{"$f":"IF(E84>=10,ROUND(E84*$G$3,0),0)","v":21117},{"$f":"IFERROR(VLOOKUP(C84,'Enrollment 22-23'!A:E,5,0),0)","v":9},{"$f":"IF(E84>=$E$17,ROUND(G84*$G$3*$G$17,0),0)","v":970},{"$f":"IFERROR(VLOOKUP(C84,'Enrollment 22-23'!A:E,4,FALSE),0)","v":21},{"$f":"IF(E84>=$E$17,ROUND(I84*$G$3*$I$17,0),0)","v":9050},31137,{"$f":"IF(E84>$E$17,_xlfn.IFNA(VLOOKUP(C84,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},31137,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C84),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},34251,null,null,0,34251,{"$f":"VLOOKUP(TRIM(C84),'2021-22 Final'!B:X,17,FALSE)","v":32296},1955,"Y",null,null,{"$f":"IF(V84=\"Y\",IF(E84<=99,1500,IF(AND(E84>=100,E84<=399),2500,4000)),0)","v":1500},{"$f":"IF(W84=1, 0,  Y84+S84)","v":35751}]
[67,"39209",39209,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(C85,'Enrollment 22-23'!A:E,3,FALSE),0)","v":193},83176,{"$f":"IFERROR(VLOOKUP(C85,'Enrollment 22-23'!A:E,5,0),0)","v":18},1939,{"$f":"IFERROR(VLOOKUP(C85,'Enrollment 22-23'!A:E,4,FALSE),0)","v":158},68093,153208,{"$f":"IF(E85>$E$17,_xlfn.IFNA(VLOOKUP(C85,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},153208,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C85),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},168529,null,null,0,168529,{"$f":"VLOOKUP(TRIM(C85),'2021-22 Final'!B:X,17,FALSE)","v":103776},64753,"Y",null,"Y",2500,171029]
[68,"37507",37507,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(C86,'Enrollment 22-23'!A:E,3,FALSE),0)","v":55},23703,{"$f":"IFERROR(VLOOKUP(C86,'Enrollment 22-23'!A:E,5,0),0)","v":11},1185,{"$f":"IFERROR(VLOOKUP(C86,'Enrollment 22-23'!A:E,4,FALSE),0)","v":30},12929,37817,{"$f":"IF(E86>$E$17,_xlfn.IFNA(VLOOKUP(C86,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},32144,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C86),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},32144,null,null,0,32144,{"$f":"VLOOKUP(TRIM(C86),'2021-22 Final'!B:X,17,FALSE)","v":25897},6247,"Y",null,"Y",1500,33644]
[69,"29320",29320,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(C87,'Enrollment 22-23'!A:E,3,FALSE),0)","v":1586},683511,{"$f":"IFERROR(VLOOKUP(C87,'Enrollment 22-23'!A:E,5,0),0)","v":549},59150,{"$f":"IFERROR(VLOOKUP(C87,'Enrollment 22-23'!A:E,4,FALSE),0)","v":490},211173,953834,{"$f":"IF(E87>$E$17,_xlfn.IFNA(VLOOKUP(C87,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},1001526,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C87),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},1001526,null,null,0,1001526,{"$f":"VLOOKUP(TRIM(C87),'2021-22 Final'!B:X,17,FALSE)","v":1197611},-196085,"Y",null,null,4000,1005526]
[70,"17903",17903,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(C88,'Enrollment 22-23'!A:E,3,FALSE),0)","v":22},9481,{"$f":"IFERROR(VLOOKUP(C88,'Enrollment 22-23'!A:E,5,0),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(C88,'Enrollment 22-23'!A:E,4,FALSE),0)","v":14},6034,15623,{"$f":"IF(E88>$E$17,_xlfn.IFNA(VLOOKUP(C88,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},15623,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C88),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},15623,null,null,0,15623,{"$f":"VLOOKUP(TRIM(C88),'2021-22 Final'!B:X,17,FALSE)","v":15057},566,"Y",null,null,1500,17123]
[71,"31006",31006,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(C89,'Enrollment 22-23'!A:E,3,FALSE),0)","v":33},14222,{"$f":"IFERROR(VLOOKUP(C89,'Enrollment 22-23'!A:E,5,0),0)","v":15},1616,{"$f":"IFERROR(VLOOKUP(C89,'Enrollment 22-23'!A:E,4,FALSE),0)","v":8},3448,19286,{"$f":"IF(E89>$E$17,_xlfn.IFNA(VLOOKUP(C89,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},19286,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C89),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C89),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[72,"39003",39003,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(C90,'Enrollment 22-23'!A:E,3,FALSE),0)","v":118},50854,{"$f":"IFERROR(VLOOKUP(C90,'Enrollment 22-23'!A:E,5,0),0)","v":30},3232,{"$f":"IFERROR(VLOOKUP(C90,'Enrollment 22-23'!A:E,4,FALSE),0)","v":58},24996,79082,{"$f":"IF(E90>$E$17,_xlfn.IFNA(VLOOKUP(C90,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},79082,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C90),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C90),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[73,"25155",25155,"NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(C91,'Enrollment 22-23'!A:E,3,FALSE),0)","v":55},23703,{"$f":"IFERROR(VLOOKUP(C91,'Enrollment 22-23'!A:E,5,0),0)","v":12},1293,{"$f":"IFERROR(VLOOKUP(C91,'Enrollment 22-23'!A:E,4,FALSE),0)","v":33},14222,39218,{"$f":"IF(E91>$E$17,_xlfn.IFNA(VLOOKUP(C91,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},45101,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C91),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},49611,null,null,0,49611,{"$f":"VLOOKUP(TRIM(C91),'2021-22 Final'!B:X,17,FALSE)","v":49511},100,"Y",null,null,1500,51111]
[74,"24014",24014,"NESPELEM",{"$f":"IFERROR(VLOOKUP(C92,'Enrollment 22-23'!A:E,3,FALSE),0)","v":44},18962,{"$f":"IFERROR(VLOOKUP(C92,'Enrollment 22-23'!A:E,5,0),0)","v":9},970,{"$f":"IFERROR(VLOOKUP(C92,'Enrollment 22-23'!A:E,4,FALSE),0)","v":7},3017,22949,{"$f":"IF(E92>$E$17,_xlfn.IFNA(VLOOKUP(C92,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},22949,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C92),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},25244,null,null,0,25244,{"$f":"VLOOKUP(TRIM(C92),'2021-22 Final'!B:X,17,FALSE)","v":25056},188,"Y",null,null,1500,26744]
[75,"37506",37506,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(C93,'Enrollment 22-23'!A:E,3,FALSE),0)","v":201},86624,{"$f":"IFERROR(VLOOKUP(C93,'Enrollment 22-23'!A:E,5,0),0)","v":27},2909,{"$f":"IFERROR(VLOOKUP(C93,'Enrollment 22-23'!A:E,4,FALSE),0)","v":29},12498,102031,{"$f":"IF(E93>$E$17,_xlfn.IFNA(VLOOKUP(C93,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},102031,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C93),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},102031,null,null,0,102031,{"$f":"VLOOKUP(TRIM(C93),'2021-22 Final'!B:X,17,FALSE)","v":111398},-9367,"Y",null,null,2500,104531]
[76,"14064",14064,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(C94,'Enrollment 22-23'!A:E,3,FALSE),0)","v":45},19393,{"$f":"IFERROR(VLOOKUP(C94,'Enrollment 22-23'!A:E,5,0),0)","v":5},539,{"$f":"IFERROR(VLOOKUP(C94,'Enrollment 22-23'!A:E,4,FALSE),0)","v":26},11205,31137,{"$f":"IF(E94>$E$17,_xlfn.IFNA(VLOOKUP(C94,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},26466,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C94),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},26466,null,null,0,26466,{"$f":"VLOOKUP(TRIM(C94),'2021-22 Final'!B:X,17,FALSE)","v":13799},12667,"Y",null,null,1500,27966]
[77,"11051",11051,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(C95,'Enrollment 22-23'!A:E,3,FALSE),0)","v":686},295642,{"$f":"IFERROR(VLOOKUP(C95,'Enrollment 22-23'!A:E,5,0),0)","v":179},19286,{"$f":"IFERROR(VLOOKUP(C95,'Enrollment 22-23'!A:E,4,FALSE),0)","v":466},200830,515758,{"$f":"IF(E95>$E$17,_xlfn.IFNA(VLOOKUP(C95,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},593122,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C95),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},593122,null,null,0,593122,{"$f":"VLOOKUP(TRIM(C95),'2021-22 Final'!B:X,17,FALSE)","v":574835},18287,"Y",null,null,4000,597122]
[78,"18400",18400,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(C96,'Enrollment 22-23'!A:E,3,FALSE),0)","v":65},28013,{"$f":"IFERROR(VLOOKUP(C96,'Enrollment 22-23'!A:E,5,0),0)","v":28},3017,{"$f":"IFERROR(VLOOKUP(C96,'Enrollment 22-23'!A:E,4,FALSE),0)","v":12},5172,36202,{"$f":"IF(E96>$E$17,_xlfn.IFNA(VLOOKUP(C96,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},36202,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C96),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C96),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[79,"23403",23403,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(C97,'Enrollment 22-23'!A:E,3,FALSE),0)","v":14},6034,{"$f":"IFERROR(VLOOKUP(C97,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C97,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1},431,6788,{"$f":"IF(E97>$E$17,_xlfn.IFNA(VLOOKUP(C97,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},6788,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C97),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C97),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[80,"34003",34003,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(C98,'Enrollment 22-23'!A:E,3,FALSE),0)","v":47},20255,{"$f":"IFERROR(VLOOKUP(C98,'Enrollment 22-23'!A:E,5,0),0)","v":6},646,{"$f":"IFERROR(VLOOKUP(C98,'Enrollment 22-23'!A:E,4,FALSE),0)","v":30},12929,33830,{"$f":"IF(E98>$E$17,_xlfn.IFNA(VLOOKUP(C98,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},33830,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C98),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C98),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[81,"15201",15201,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(C99,'Enrollment 22-23'!A:E,3,FALSE),0)","v":23},9912,{"$f":"IFERROR(VLOOKUP(C99,'Enrollment 22-23'!A:E,5,0),0)","v":8},862,{"$f":"IFERROR(VLOOKUP(C99,'Enrollment 22-23'!A:E,4,FALSE),0)","v":12},5172,15946,{"$f":"IF(E99>$E$17,_xlfn.IFNA(VLOOKUP(C99,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},15946,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C99),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C99),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[82,"25101",25101,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(C100,'Enrollment 22-23'!A:E,3,FALSE),0)","v":56},24134,{"$f":"IFERROR(VLOOKUP(C100,'Enrollment 22-23'!A:E,5,0),0)","v":19},2047,{"$f":"IFERROR(VLOOKUP(C100,'Enrollment 22-23'!A:E,4,FALSE),0)","v":27},11636,37817,{"$f":"IF(E100>$E$17,_xlfn.IFNA(VLOOKUP(C100,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},35926,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C100),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},35926,null,null,{"$f":"ROUND(IF(Q100>0,-(0.9-Q100)*O100,0),0)","v":0},35926,{"$f":"VLOOKUP(TRIM(C100),'2021-22 Final'!B:X,17,FALSE)","v":34419},1507,"Y",null,null,1500,37426]
[83,"14172",14172,"OCOSTA",{"$f":"IFERROR(VLOOKUP(C101,'Enrollment 22-23'!A:E,3,FALSE),0)","v":56},24134,{"$f":"IFERROR(VLOOKUP(C101,'Enrollment 22-23'!A:E,5,0),0)","v":15},1616,{"$f":"IFERROR(VLOOKUP(C101,'Enrollment 22-23'!A:E,4,FALSE),0)","v":18},7757,33507,{"$f":"IF(E101>$E$17,_xlfn.IFNA(VLOOKUP(C101,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},33507,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C101),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},36858,null,null,0,36858,{"$f":"VLOOKUP(TRIM(C101),'2021-22 Final'!B:X,17,FALSE)","v":38231},-1373,"Y",null,null,1500,38358]
[84,"24105",24105,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(C102,'Enrollment 22-23'!A:E,3,FALSE),0)","v":83},35770,{"$f":"IFERROR(VLOOKUP(C102,'Enrollment 22-23'!A:E,5,0),0)","v":24},2586,{"$f":"IFERROR(VLOOKUP(C102,'Enrollment 22-23'!A:E,4,FALSE),0)","v":23},9912,48268,{"$f":"IF(E102>$E$17,_xlfn.IFNA(VLOOKUP(C102,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},48268,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C102),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C102),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[85,"34111",34111,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(C103,'Enrollment 22-23'!A:E,3,FALSE),0)","v":32},13791,{"$f":"IFERROR(VLOOKUP(C103,'Enrollment 22-23'!A:E,5,0),0)","v":11},1185,{"$f":"IFERROR(VLOOKUP(C103,'Enrollment 22-23'!A:E,4,FALSE),0)","v":15},6464,21440,{"$f":"IF(E103>$E$17,_xlfn.IFNA(VLOOKUP(C103,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},21440,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C103),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},21440,null,null,0,21440,{"$f":"VLOOKUP(TRIM(C103),'2021-22 Final'!B:X,17,FALSE)","v":16498},4942,"Y",null,null,1500,22940]
[86,"24019",24019,"OMAK",{"$f":"IFERROR(VLOOKUP(C104,'Enrollment 22-23'!A:E,3,FALSE),0)","v":51},21979,{"$f":"IFERROR(VLOOKUP(C104,'Enrollment 22-23'!A:E,5,0),0)","v":5},539,{"$f":"IFERROR(VLOOKUP(C104,'Enrollment 22-23'!A:E,4,FALSE),0)","v":28},12067,34585,{"$f":"IF(E104>$E$17,_xlfn.IFNA(VLOOKUP(C104,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},34585,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C104),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C104),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[87,"09013","09013","ORONDO",{"$f":"IFERROR(VLOOKUP(C105,'Enrollment 22-23'!A:E,3,FALSE),0)","v":89},38356,{"$f":"IFERROR(VLOOKUP(C105,'Enrollment 22-23'!A:E,5,0),0)","v":15},1616,{"$f":"IFERROR(VLOOKUP(C105,'Enrollment 22-23'!A:E,4,FALSE),0)","v":11},4741,44713,{"$f":"IF(E105>$E$17,_xlfn.IFNA(VLOOKUP(C105,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},51420,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C105),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},56562,null,null,0,56562,{"$f":"VLOOKUP(TRIM(C105),'2021-22 Final'!B:X,17,FALSE)","v":56140},422,"Y",null,null,1500,58062]
[88,"24410",24410,"OROVILLE",{"$f":"IFERROR(VLOOKUP(C106,'Enrollment 22-23'!A:E,3,FALSE),0)","v":79},34046,{"$f":"IFERROR(VLOOKUP(C106,'Enrollment 22-23'!A:E,5,0),0)","v":21},2263,{"$f":"IFERROR(VLOOKUP(C106,'Enrollment 22-23'!A:E,4,FALSE),0)","v":14},6034,42343,{"$f":"IF(E106>$E$17,_xlfn.IFNA(VLOOKUP(C106,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},42343,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C106),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C106),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[89,"01147","01147","OTHELLO",{"$f":"IFERROR(VLOOKUP(C107,'Enrollment 22-23'!A:E,3,FALSE),0)","v":894},385283,{"$f":"IFERROR(VLOOKUP(C107,'Enrollment 22-23'!A:E,5,0),0)","v":255},27474,{"$f":"IFERROR(VLOOKUP(C107,'Enrollment 22-23'!A:E,4,FALSE),0)","v":475},204709,617466,{"$f":"IF(E107>$E$17,_xlfn.IFNA(VLOOKUP(C107,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},648339,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C107),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},648339,null,null,0,648339,{"$f":"VLOOKUP(TRIM(C107),'2021-22 Final'!B:X,17,FALSE)","v":726609},-78270,"Y",null,null,4000,652339]
[90,"11001",11001,"PASCO",{"$f":"IFERROR(VLOOKUP(C108,'Enrollment 22-23'!A:E,3,FALSE),0)","v":1939},835642,{"$f":"IFERROR(VLOOKUP(C108,'Enrollment 22-23'!A:E,5,0),0)","v":635},68416,{"$f":"IFERROR(VLOOKUP(C108,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1044},449928,1353986,{"$f":"IF(E108>$E$17,_xlfn.IFNA(VLOOKUP(C108,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},1286287,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C108),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},1286287,null,null,0,1286287,{"$f":"VLOOKUP(TRIM(C108),'2021-22 Final'!B:X,17,FALSE)","v":1222204},64083,"Y",null,null,4000,1290287]
[91,"24122",24122,"PATEROS",{"$f":"IFERROR(VLOOKUP(C109,'Enrollment 22-23'!A:E,3,FALSE),0)","v":68},29306,{"$f":"IFERROR(VLOOKUP(C109,'Enrollment 22-23'!A:E,5,0),0)","v":11},1185,{"$f":"IFERROR(VLOOKUP(C109,'Enrollment 22-23'!A:E,4,FALSE),0)","v":23},9912,40403,{"$f":"IF(E109>$E$17,_xlfn.IFNA(VLOOKUP(C109,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},46463,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C109),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},51109,null,null,0,51109,{"$f":"VLOOKUP(TRIM(C109),'2021-22 Final'!B:X,17,FALSE)","v":46318},4791,"Y",null,null,1500,52609]
[92,"03050","03050","PATERSON",{"$f":"IFERROR(VLOOKUP(C110,'Enrollment 22-23'!A:E,3,FALSE),0)","v":27},11636,{"$f":"IFERROR(VLOOKUP(C110,'Enrollment 22-23'!A:E,5,0),0)","v":7},754,{"$f":"IFERROR(VLOOKUP(C110,'Enrollment 22-23'!A:E,4,FALSE),0)","v":13},5603,17993,{"$f":"IF(E110>$E$17,_xlfn.IFNA(VLOOKUP(C110,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},18893,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C110),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},20782,null,null,0,20782,{"$f":"VLOOKUP(TRIM(C110),'2021-22 Final'!B:X,17,FALSE)","v":14946},5836,"Y",null,null,1500,22282]
[93,"36402",36402,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(C111,'Enrollment 22-23'!A:E,3,FALSE),0)","v":41},17670,{"$f":"IFERROR(VLOOKUP(C111,'Enrollment 22-23'!A:E,5,0),0)","v":9},970,{"$f":"IFERROR(VLOOKUP(C111,'Enrollment 22-23'!A:E,4,FALSE),0)","v":4},1724,20364,{"$f":"IF(E111>$E$17,_xlfn.IFNA(VLOOKUP(C111,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},21382,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C111),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},23520,null,null,0,23520,{"$f":"VLOOKUP(TRIM(C111),'2021-22 Final'!B:X,17,FALSE)","v":21121},2399,"Y",1,null,1500,0]
[94,"03116","03116","PROSSER",{"$f":"IFERROR(VLOOKUP(C112,'Enrollment 22-23'!A:E,3,FALSE),0)","v":782},337015,{"$f":"IFERROR(VLOOKUP(C112,'Enrollment 22-23'!A:E,5,0),0)","v":284},30599,{"$f":"IFERROR(VLOOKUP(C112,'Enrollment 22-23'!A:E,4,FALSE),0)","v":451},194365,561979,{"$f":"IF(E112>$E$17,_xlfn.IFNA(VLOOKUP(C112,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},646276,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C112),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},646276,null,null,0,646276,{"$f":"VLOOKUP(TRIM(C112),'2021-22 Final'!B:X,17,FALSE)","v":542463},103813,"Y",null,null,4000,650276]
[95,"16020",16020,"QUEETS-CLEARWATER",{"$f":"IFERROR(VLOOKUP(C113,'Enrollment 22-23'!A:E,3,FALSE),0)","v":11},4741,{"$f":"IFERROR(VLOOKUP(C113,'Enrollment 22-23'!A:E,5,0),0)","v":2},215,{"$f":"IFERROR(VLOOKUP(C113,'Enrollment 22-23'!A:E,4,FALSE),0)","v":5},2155,7111,{"$f":"IF(E113>$E$17,_xlfn.IFNA(VLOOKUP(C113,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},7111,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C113),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C113),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[96,"05402","05402","QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(C114,'Enrollment 22-23'!A:E,3,FALSE),0)","v":85},36632,{"$f":"IFERROR(VLOOKUP(C114,'Enrollment 22-23'!A:E,5,0),0)","v":32},3448,{"$f":"IFERROR(VLOOKUP(C114,'Enrollment 22-23'!A:E,4,FALSE),0)","v":35},15084,55164,{"$f":"IF(E114>$E$17,_xlfn.IFNA(VLOOKUP(C114,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},46889,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C114),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},51578,null,null,0,51578,{"$f":"VLOOKUP(TRIM(C114),'2021-22 Final'!B:X,17,FALSE)","v":50265},1313,"Y",null,null,1500,53078]
[97,"13144",13144,"QUINCY",{"$f":"IFERROR(VLOOKUP(C115,'Enrollment 22-23'!A:E,3,FALSE),0)","v":520},224102,{"$f":"IFERROR(VLOOKUP(C115,'Enrollment 22-23'!A:E,5,0),0)","v":144},15515,{"$f":"IFERROR(VLOOKUP(C115,'Enrollment 22-23'!A:E,4,FALSE),0)","v":284},122394,362011,{"$f":"IF(E115>$E$17,_xlfn.IFNA(VLOOKUP(C115,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},362011,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C115),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},362011,null,null,0,362011,{"$f":"VLOOKUP(TRIM(C115),'2021-22 Final'!B:X,17,FALSE)","v":356227},5784,"Y",null,null,4000,366011]
[98,"17403",17403,"RENTON",{"$f":"IFERROR(VLOOKUP(C116,'Enrollment 22-23'!A:E,3,FALSE),0)","v":26},11205,{"$f":"IFERROR(VLOOKUP(C116,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C116,'Enrollment 22-23'!A:E,4,FALSE),0)","v":18},7757,19285,{"$f":"IF(E116>$E$17,_xlfn.IFNA(VLOOKUP(C116,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},19285,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C116),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C116),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[99,"03400","03400","RICHLAND",{"$f":"IFERROR(VLOOKUP(C117,'Enrollment 22-23'!A:E,3,FALSE),0)","v":230},99122,{"$f":"IFERROR(VLOOKUP(C117,'Enrollment 22-23'!A:E,5,0),0)","v":63},6788,{"$f":"IFERROR(VLOOKUP(C117,'Enrollment 22-23'!A:E,4,FALSE),0)","v":143},61628,167538,{"$f":"IF(E117>$E$17,_xlfn.IFNA(VLOOKUP(C117,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},167538,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C117),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},167538,null,null,0,167538,{"$f":"VLOOKUP(TRIM(C117),'2021-22 Final'!B:X,17,FALSE)","v":138806},28732,"Y",1,null,2500,0]
[100,"06122","06122","RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(C118,'Enrollment 22-23'!A:E,3,FALSE),0)","v":26},11205,{"$f":"IFERROR(VLOOKUP(C118,'Enrollment 22-23'!A:E,5,0),0)","v":10},1077,{"$f":"IFERROR(VLOOKUP(C118,'Enrollment 22-23'!A:E,4,FALSE),0)","v":14},6034,18316,{"$f":"IF(E118>$E$17,_xlfn.IFNA(VLOOKUP(C118,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},18316,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C118),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C118),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"N",null,null,0,0]
[101,"34401",34401,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(C119,'Enrollment 22-23'!A:E,3,FALSE),0)","v":38},16377,{"$f":"IFERROR(VLOOKUP(C119,'Enrollment 22-23'!A:E,5,0),0)","v":13},1401,{"$f":"IFERROR(VLOOKUP(C119,'Enrollment 22-23'!A:E,4,FALSE),0)","v":9},3879,21657,{"$f":"IF(E119>$E$17,_xlfn.IFNA(VLOOKUP(C119,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},21657,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C119),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},21657,null,null,0,21657,{"$f":"VLOOKUP(TRIM(C119),'2021-22 Final'!B:X,17,FALSE)","v":23644},-1987,"Y",null,null,1500,23157]
[102,"20403",20403,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(C120,'Enrollment 22-23'!A:E,3,FALSE),0)","v":29},12498,{"$f":"IFERROR(VLOOKUP(C120,'Enrollment 22-23'!A:E,5,0),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(C120,'Enrollment 22-23'!A:E,4,FALSE),0)","v":4},1724,14330,{"$f":"IF(E120>$E$17,_xlfn.IFNA(VLOOKUP(C120,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},14330,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C120),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},15763,null,null,0,15763,{"$f":"VLOOKUP(TRIM(C120),'2021-22 Final'!B:X,17,FALSE)","v":0},15763,"Y",null,null,1500,17263]
[103,"13160",13160,"ROYAL",{"$f":"IFERROR(VLOOKUP(C121,'Enrollment 22-23'!A:E,3,FALSE),0)","v":213},91796,{"$f":"IFERROR(VLOOKUP(C121,'Enrollment 22-23'!A:E,5,0),0)","v":40},4310,{"$f":"IFERROR(VLOOKUP(C121,'Enrollment 22-23'!A:E,4,FALSE),0)","v":119},51285,147391,{"$f":"IF(E121>$E$17,_xlfn.IFNA(VLOOKUP(C121,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},147391,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C121),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},162130,null,null,0,162130,{"$f":"VLOOKUP(TRIM(C121),'2021-22 Final'!B:X,17,FALSE)","v":167439},-5309,"Y",null,null,2500,164630]
[104,"28149",28149,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(C122,'Enrollment 22-23'!A:E,3,FALSE),0)","v":15},6464,{"$f":"IFERROR(VLOOKUP(C122,'Enrollment 22-23'!A:E,5,0),0)","v":2},215,{"$f":"IFERROR(VLOOKUP(C122,'Enrollment 22-23'!A:E,4,FALSE),0)","v":12},5172,11851,{"$f":"IF(E122>$E$17,_xlfn.IFNA(VLOOKUP(C122,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},11851,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C122),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},11851,null,null,0,11851,{"$f":"VLOOKUP(TRIM(C122),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"Y",null,null,1500,13351]
[105,"17001",17001,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(C123,'Enrollment 22-23'!A:E,3,FALSE),0)","v":226},97398,{"$f":"IFERROR(VLOOKUP(C123,'Enrollment 22-23'!A:E,5,0),0)","v":66},7111,{"$f":"IFERROR(VLOOKUP(C123,'Enrollment 22-23'!A:E,4,FALSE),0)","v":90},38787,143296,{"$f":"IF(E123>$E$17,_xlfn.IFNA(VLOOKUP(C123,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},121802,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C123),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},121802,null,null,0,121802,{"$f":"VLOOKUP(TRIM(C123),'2021-22 Final'!B:X,17,FALSE)","v":132984},-11182,"Y",null,null,2500,124302]
[106,"29101",29101,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(C124,'Enrollment 22-23'!A:E,3,FALSE),0)","v":207},89210,{"$f":"IFERROR(VLOOKUP(C124,'Enrollment 22-23'!A:E,5,0),0)","v":38},4094,{"$f":"IFERROR(VLOOKUP(C124,'Enrollment 22-23'!A:E,4,FALSE),0)","v":89},38356,131660,{"$f":"IF(E124>$E$17,_xlfn.IFNA(VLOOKUP(C124,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},125077,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C124),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},125077,null,null,0,125077,{"$f":"VLOOKUP(TRIM(C124),'2021-22 Final'!B:X,17,FALSE)","v":136560},-11483,"Y",null,null,2500,127577]
[107,"39119",39119,"SELAH",{"$f":"IFERROR(VLOOKUP(C125,'Enrollment 22-23'!A:E,3,FALSE),0)","v":204},87917,{"$f":"IFERROR(VLOOKUP(C125,'Enrollment 22-23'!A:E,5,0),0)","v":74},7973,{"$f":"IFERROR(VLOOKUP(C125,'Enrollment 22-23'!A:E,4,FALSE),0)","v":106},45682,141572,{"$f":"IF(E125>$E$17,_xlfn.IFNA(VLOOKUP(C125,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},134493,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C125),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},134493,null,null,0,134493,{"$f":"VLOOKUP(TRIM(C125),'2021-22 Final'!B:X,17,FALSE)","v":117227},17266,"Y",null,null,2500,136993]
[108,"23309",23309,"SHELTON",{"$f":"IFERROR(VLOOKUP(C126,'Enrollment 22-23'!A:E,3,FALSE),0)","v":216},93089,{"$f":"IFERROR(VLOOKUP(C126,'Enrollment 22-23'!A:E,5,0),0)","v":49},5279,{"$f":"IFERROR(VLOOKUP(C126,'Enrollment 22-23'!A:E,4,FALSE),0)","v":77},33184,131552,{"$f":"IF(E126>$E$17,_xlfn.IFNA(VLOOKUP(C126,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},111819,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C126),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C126),'2021-22 Final'!B:X,17,FALSE)","v":134295},-134295,"N",null,null,0,0]
[109,"31201",31201,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(C127,'Enrollment 22-23'!A:E,3,FALSE),0)","v":90},38787,{"$f":"IFERROR(VLOOKUP(C127,'Enrollment 22-23'!A:E,5,0),0)","v":41},4417,{"$f":"IFERROR(VLOOKUP(C127,'Enrollment 22-23'!A:E,4,FALSE),0)","v":37},15946,59150,{"$f":"IF(E127>$E$17,_xlfn.IFNA(VLOOKUP(C127,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},56193,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C127),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},56193,null,null,0,56193,{"$f":"VLOOKUP(TRIM(C127),'2021-22 Final'!B:X,17,FALSE)","v":61352},-5159,"Y",null,null,1500,57693]
[110,"13156",13156,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(C128,'Enrollment 22-23'!A:E,3,FALSE),0)","v":51},21979,{"$f":"IFERROR(VLOOKUP(C128,'Enrollment 22-23'!A:E,5,0),0)","v":14},1508,{"$f":"IFERROR(VLOOKUP(C128,'Enrollment 22-23'!A:E,4,FALSE),0)","v":29},12498,35985,{"$f":"IF(E128>$E$17,_xlfn.IFNA(VLOOKUP(C128,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},35985,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C128),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C128),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[111,"32081",32081,"SPOKANE",{"$f":"IFERROR(VLOOKUP(C129,'Enrollment 22-23'!A:E,3,FALSE),0)","v":95},40942,{"$f":"IFERROR(VLOOKUP(C129,'Enrollment 22-23'!A:E,5,0),0)","v":17},1832,{"$f":"IFERROR(VLOOKUP(C129,'Enrollment 22-23'!A:E,4,FALSE),0)","v":42},18101,60875,{"$f":"IF(E129>$E$17,_xlfn.IFNA(VLOOKUP(C129,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},60875,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C129),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C129),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[112,"31401",31401,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(C130,'Enrollment 22-23'!A:E,3,FALSE),0)","v":22},9481,{"$f":"IFERROR(VLOOKUP(C130,'Enrollment 22-23'!A:E,5,0),0)","v":7},754,{"$f":"IFERROR(VLOOKUP(C130,'Enrollment 22-23'!A:E,4,FALSE),0)","v":6},2586,12821,{"$f":"IF(E130>$E$17,_xlfn.IFNA(VLOOKUP(C130,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},12821,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C130),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},12821,null,null,0,12821,{"$f":"VLOOKUP(TRIM(C130),'2021-22 Final'!B:X,17,FALSE)","v":0},12821,"Y",null,null,1500,14321]
[113,"30303",30303,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(C131,'Enrollment 22-23'!A:E,3,FALSE),0)","v":31},13360,{"$f":"IFERROR(VLOOKUP(C131,'Enrollment 22-23'!A:E,5,0),0)","v":2},215,{"$f":"IFERROR(VLOOKUP(C131,'Enrollment 22-23'!A:E,4,FALSE),0)","v":24},10343,23918,{"$f":"IF(E131>$E$17,_xlfn.IFNA(VLOOKUP(C131,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},22722,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C131),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C131),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[114,"31311",31311,"SULTAN",{"$f":"IFERROR(VLOOKUP(C132,'Enrollment 22-23'!A:E,3,FALSE),0)","v":21},9050,{"$f":"IFERROR(VLOOKUP(C132,'Enrollment 22-23'!A:E,5,0),0)","v":4},431,{"$f":"IFERROR(VLOOKUP(C132,'Enrollment 22-23'!A:E,4,FALSE),0)","v":4},1724,11205,{"$f":"IF(E132>$E$17,_xlfn.IFNA(VLOOKUP(C132,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},11205,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C132),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C132),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[115,"39201",39201,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(C133,'Enrollment 22-23'!A:E,3,FALSE),0)","v":1849},796855,{"$f":"IFERROR(VLOOKUP(C133,'Enrollment 22-23'!A:E,5,0),0)","v":442},47622,{"$f":"IFERROR(VLOOKUP(C133,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1054},454238,1298715,{"$f":"IF(E133>$E$17,_xlfn.IFNA(VLOOKUP(C133,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},1363651,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C133),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},1500016,null,null,0,1500016,{"$f":"VLOOKUP(TRIM(C133),'2021-22 Final'!B:X,17,FALSE)","v":1289231},210785,"Y",null,null,4000,1504016]
[116,"27010",27010,"TACOMA",{"$f":"IFERROR(VLOOKUP(C134,'Enrollment 22-23'!A:E,3,FALSE),0)","v":25},10774,{"$f":"IFERROR(VLOOKUP(C134,'Enrollment 22-23'!A:E,5,0),0)","v":3},323,{"$f":"IFERROR(VLOOKUP(C134,'Enrollment 22-23'!A:E,4,FALSE),0)","v":14},6034,17131,{"$f":"IF(E134>$E$17,_xlfn.IFNA(VLOOKUP(C134,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},17131,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C134),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C134),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[117,"14077",14077,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(C135,'Enrollment 22-23'!A:E,3,FALSE),0)","v":63},27151,{"$f":"IFERROR(VLOOKUP(C135,'Enrollment 22-23'!A:E,5,0),0)","v":18},1939,{"$f":"IFERROR(VLOOKUP(C135,'Enrollment 22-23'!A:E,4,FALSE),0)","v":22},9481,38571,{"$f":"IF(E135>$E$17,_xlfn.IFNA(VLOOKUP(C135,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},38571,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C135),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},42428,null,null,0,42428,{"$f":"VLOOKUP(TRIM(C135),'2021-22 Final'!B:X,17,FALSE)","v":0},42428,"Y",null,null,1500,43928]
[118,"24404",24404,"TONASKET",{"$f":"IFERROR(VLOOKUP(C136,'Enrollment 22-23'!A:E,3,FALSE),0)","v":306},131875,{"$f":"IFERROR(VLOOKUP(C136,'Enrollment 22-23'!A:E,5,0),0)","v":76},8188,{"$f":"IFERROR(VLOOKUP(C136,'Enrollment 22-23'!A:E,4,FALSE),0)","v":181},78005,218068,{"$f":"IF(E136>$E$17,_xlfn.IFNA(VLOOKUP(C136,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},250778,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C136),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},275856,null,null,0,275856,{"$f":"VLOOKUP(TRIM(C136),'2021-22 Final'!B:X,17,FALSE)","v":257839},18017,"Y",null,null,2500,278356]
[119,"39202",39202,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(C137,'Enrollment 22-23'!A:E,3,FALSE),0)","v":853},367614,{"$f":"IFERROR(VLOOKUP(C137,'Enrollment 22-23'!A:E,5,0),0)","v":225},24242,{"$f":"IFERROR(VLOOKUP(C137,'Enrollment 22-23'!A:E,4,FALSE),0)","v":448},193073,584929,{"$f":"IF(E137>$E$17,_xlfn.IFNA(VLOOKUP(C137,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},614175,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C137),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},614175,null,null,0,614175,{"$f":"VLOOKUP(TRIM(C137),'2021-22 Final'!B:X,17,FALSE)","v":648079},-33904,"Y",null,null,4000,618175]
[120,"20400",20400,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(C138,'Enrollment 22-23'!A:E,3,FALSE),0)","v":119},51285,{"$f":"IFERROR(VLOOKUP(C138,'Enrollment 22-23'!A:E,5,0),0)","v":13},1401,{"$f":"IFERROR(VLOOKUP(C138,'Enrollment 22-23'!A:E,4,FALSE),0)","v":42},18101,70787,{"$f":"IF(E138>$E$17,_xlfn.IFNA(VLOOKUP(C138,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},70787,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C138),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C138),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[121,"39002",39002,"UNION GAP",{"$f":"IFERROR(VLOOKUP(C139,'Enrollment 22-23'!A:E,3,FALSE),0)","v":52},22410,{"$f":"IFERROR(VLOOKUP(C139,'Enrollment 22-23'!A:E,5,0),0)","v":15},1616,{"$f":"IFERROR(VLOOKUP(C139,'Enrollment 22-23'!A:E,4,FALSE),0)","v":31},13360,37386,{"$f":"IF(E139>$E$17,_xlfn.IFNA(VLOOKUP(C139,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.95},35517,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C139),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},35517,null,null,0,35517,{"$f":"VLOOKUP(TRIM(C139),'2021-22 Final'!B:X,17,FALSE)","v":33643},1874,"Y",null,null,1500,37017]
[122,"06037","06037","VANCOUVER",{"$f":"IFERROR(VLOOKUP(C140,'Enrollment 22-23'!A:E,3,FALSE),0)","v":68},29306,{"$f":"IFERROR(VLOOKUP(C140,'Enrollment 22-23'!A:E,5,0),0)","v":26},2801,{"$f":"IFERROR(VLOOKUP(C140,'Enrollment 22-23'!A:E,4,FALSE),0)","v":24},10343,42450,{"$f":"IF(E140>$E$17,_xlfn.IFNA(VLOOKUP(C140,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},42450,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C140),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},42450,null,null,0,42450,{"$f":"VLOOKUP(TRIM(C140),'2021-22 Final'!B:X,17,FALSE)","v":0},42450,"Y",null,null,1500,43950]
[123,"34901",34901,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(C141,'Enrollment 22-23'!A:E,3,FALSE),0)","v":15},6464,{"$f":"IFERROR(VLOOKUP(C141,'Enrollment 22-23'!A:E,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(C141,'Enrollment 22-23'!A:E,4,FALSE),0)","v":13},5603,12067,{"$f":"IF(E141>$E$17,_xlfn.IFNA(VLOOKUP(C141,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},12067,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C141),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},12067,null,null,0,12067,{"$f":"VLOOKUP(TRIM(C141),'2021-22 Final'!B:X,17,FALSE)","v":6822},5245,"Y",null,null,1500,13567]
[124,"13073",13073,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(C142,'Enrollment 22-23'!A:E,3,FALSE),0)","v":1773},764102,{"$f":"IFERROR(VLOOKUP(C142,'Enrollment 22-23'!A:E,5,0),0)","v":281},30275,{"$f":"IFERROR(VLOOKUP(C142,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1322},569736,1364113,{"$f":"IF(E142>$E$17,_xlfn.IFNA(VLOOKUP(C142,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},1364113,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C142),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},1364113,null,null,0,1364113,{"$f":"VLOOKUP(TRIM(C142),'2021-22 Final'!B:X,17,FALSE)","v":1504422},-140309,"Y",null,null,4000,1368113]
[125,"36140",36140,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(C143,'Enrollment 22-23'!A:E,3,FALSE),0)","v":119},51285,{"$f":"IFERROR(VLOOKUP(C143,'Enrollment 22-23'!A:E,5,0),0)","v":39},4202,{"$f":"IFERROR(VLOOKUP(C143,'Enrollment 22-23'!A:E,4,FALSE),0)","v":43},18532,74019,{"$f":"IF(E143>$E$17,_xlfn.IFNA(VLOOKUP(C143,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},62916,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C143),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},62916,null,null,0,62916,{"$f":"VLOOKUP(TRIM(C143),'2021-22 Final'!B:X,17,FALSE)","v":68692},-5776,"Y",null,null,2500,65416]
[126,"39207",39207,"WAPATO",{"$f":"IFERROR(VLOOKUP(C144,'Enrollment 22-23'!A:E,3,FALSE),0)","v":896},386145,{"$f":"IFERROR(VLOOKUP(C144,'Enrollment 22-23'!A:E,5,0),0)","v":181},19501,{"$f":"IFERROR(VLOOKUP(C144,'Enrollment 22-23'!A:E,4,FALSE),0)","v":569},245219,650865,{"$f":"IF(E144>$E$17,_xlfn.IFNA(VLOOKUP(C144,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},683408,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C144),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},683408,null,null,0,683408,{"$f":"VLOOKUP(TRIM(C144),'2021-22 Final'!B:X,17,FALSE)","v":668706},14702,"Y",null,null,4000,687408]
[127,"13146",13146,"WARDEN",{"$f":"IFERROR(VLOOKUP(C145,'Enrollment 22-23'!A:E,3,FALSE),0)","v":276},118946,{"$f":"IFERROR(VLOOKUP(C145,'Enrollment 22-23'!A:E,5,0),0)","v":58},6249,{"$f":"IFERROR(VLOOKUP(C145,'Enrollment 22-23'!A:E,4,FALSE),0)","v":140},60335,185530,{"$f":"IF(E145>$E$17,_xlfn.IFNA(VLOOKUP(C145,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},213360,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C145),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},234696,null,null,0,234696,{"$f":"VLOOKUP(TRIM(C145),'2021-22 Final'!B:X,17,FALSE)","v":248208},-13512,"Y",null,null,2500,237196]
[128,"09209","09209","WATERVILLE",{"$f":"IFERROR(VLOOKUP(C146,'Enrollment 22-23'!A:E,3,FALSE),0)","v":23},9912,{"$f":"IFERROR(VLOOKUP(C146,'Enrollment 22-23'!A:E,5,0),0)","v":7},754,{"$f":"IFERROR(VLOOKUP(C146,'Enrollment 22-23'!A:E,4,FALSE),0)","v":8},3448,14114,{"$f":"IF(E146>$E$17,_xlfn.IFNA(VLOOKUP(C146,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},14114,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C146),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C146),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[129,"33049",33049,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(C147,'Enrollment 22-23'!A:E,3,FALSE),0)","v":96},41373,{"$f":"IFERROR(VLOOKUP(C147,'Enrollment 22-23'!A:E,5,0),0)","v":19},2047,{"$f":"IFERROR(VLOOKUP(C147,'Enrollment 22-23'!A:E,4,FALSE),0)","v":34},14653,{"$f":"+F147+H147+J147","v":58073},{"$f":"IF(E147>$E$17,_xlfn.IFNA(VLOOKUP(C147,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},{"$f":"IF(L147=0,K147,ROUND(K147*L147,0))","v":58073},{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C147),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},{"$f":"IF(V147=\"y\",ROUND(M147*N147,0),0)","v":63880},null,null,0,{"$f":"O147+R147","v":63880},{"$f":"VLOOKUP(TRIM(C147),'2021-22 Final'!B:X,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"S147-T147","v":{"$error":"#N/A"}},"Y",null,null,1500,65380]
[130,"04246","04246","WENATCHEE",{"$f":"IFERROR(VLOOKUP(C148,'Enrollment 22-23'!A:E,3,FALSE),0)","v":1555},{"$f":"IF(E148>=10,ROUND(E148*$G$3,0),0)","v":670151},{"$f":"IFERROR(VLOOKUP(C148,'Enrollment 22-23'!A:E,5,0),0)","v":425},{"$f":"IF(E148>=$E$17,ROUND(G148*$G$3*$G$17,0),0)","v":45790},{"$f":"IFERROR(VLOOKUP(C148,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1004},{"$f":"IF(E148>=$E$17,ROUND(I148*$G$3*$I$17,0),0)","v":432689},1148630,{"$f":"IF(E148>$E$17,_xlfn.IFNA(VLOOKUP(C148,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.1499999999999999},1320925,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C148),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},1320925,null,null,0,1320925,{"$f":"VLOOKUP(TRIM(C148),'2021-22 Final'!B:X,17,FALSE)","v":1357645},-36720,"Y",null,null,{"$f":"IF(V148=\"Y\",IF(E148<=99,1500,IF(AND(E148>=100,E148<=399),2500,4000)),0)","v":4000},{"$f":"IF(W148=1, 0,  Y148+S148)","v":1324925}]
[131,"39208",39208,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(C149,'Enrollment 22-23'!A:E,3,FALSE),0)","v":114},49130,{"$f":"IFERROR(VLOOKUP(C149,'Enrollment 22-23'!A:E,5,0),0)","v":40},4310,{"$f":"IFERROR(VLOOKUP(C149,'Enrollment 22-23'!A:E,4,FALSE),0)","v":48},20686,74126,{"$f":"IF(E149>$E$17,_xlfn.IFNA(VLOOKUP(C149,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0.85},63007,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C149),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},63007,null,null,0,63007,{"$f":"VLOOKUP(TRIM(C149),'2021-22 Final'!B:X,17,FALSE)","v":48494},14513,"Y",null,null,2500,65507]
[132,"21303",21303,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(C150,'Enrollment 22-23'!A:E,3,FALSE),0)","v":55},23703,{"$f":"IFERROR(VLOOKUP(C150,'Enrollment 22-23'!A:E,5,0),0)","v":11},1185,{"$f":"IFERROR(VLOOKUP(C150,'Enrollment 22-23'!A:E,4,FALSE),0)","v":20},8619,33507,{"$f":"IF(E150>$E$17,_xlfn.IFNA(VLOOKUP(C150,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},33507,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C150),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C150),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[133,"20405",20405,"WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(C151,'Enrollment 22-23'!A:E,3,FALSE),0)","v":60},25858,{"$f":"IFERROR(VLOOKUP(C151,'Enrollment 22-23'!A:E,5,0),0)","v":20},2155,{"$f":"IFERROR(VLOOKUP(C151,'Enrollment 22-23'!A:E,4,FALSE),0)","v":18},7757,35770,{"$f":"IF(E151>$E$17,_xlfn.IFNA(VLOOKUP(C151,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},35770,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C151),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C151),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[134,"21232",21232,"WINLOCK",{"$f":"IFERROR(VLOOKUP(C152,'Enrollment 22-23'!A:E,3,FALSE),0)","v":97},41804,{"$f":"IFERROR(VLOOKUP(C152,'Enrollment 22-23'!A:E,5,0),0)","v":28},3017,{"$f":"IFERROR(VLOOKUP(C152,'Enrollment 22-23'!A:E,4,FALSE),0)","v":39},16808,61629,{"$f":"IF(E152>$E$17,_xlfn.IFNA(VLOOKUP(C152,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1.05},64710,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C152),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},64710,null,null,0,64710,{"$f":"VLOOKUP(TRIM(C152),'2021-22 Final'!B:X,17,FALSE)","v":69099},-4389,"Y",null,null,1500,66210]
[135,"39901",39901,"YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(C153,'Enrollment 22-23'!A:E,3,FALSE),0)","v":61},26289,{"$f":"IFERROR(VLOOKUP(C153,'Enrollment 22-23'!A:E,5,0),0)","v":49},5279,{"$f":"IFERROR(VLOOKUP(C153,'Enrollment 22-23'!A:E,4,FALSE),0)","v":31},13360,44928,{"$f":"IF(E153>$E$17,_xlfn.IFNA(VLOOKUP(C153,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},44928,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C153),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},44928,null,null,0,44928,{"$f":"VLOOKUP(TRIM(C153),'2021-22 Final'!B:X,17,FALSE)","v":49052},-4124,"Y",null,null,1500,46428]
[136,"39007",39007,"YAKIMA",{"$f":"IFERROR(VLOOKUP(C154,'Enrollment 22-23'!A:E,3,FALSE),0)","v":2039},878739,{"$f":"IFERROR(VLOOKUP(C154,'Enrollment 22-23'!A:E,5,0),0)","v":517},55702,{"$f":"IFERROR(VLOOKUP(C154,'Enrollment 22-23'!A:E,4,FALSE),0)","v":1279},551205,1485646,{"$f":"IF(E154>$E$17,_xlfn.IFNA(VLOOKUP(C154,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},1485646,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C154),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},1485646,null,null,0,1485646,{"$f":"VLOOKUP(TRIM(C154),'2021-22 Final'!B:X,17,FALSE)","v":1558044},-72398,"Y",null,null,4000,1489646]
[137,"34002",34002,"YELM",{"$f":"IFERROR(VLOOKUP(C155,'Enrollment 22-23'!A:E,3,FALSE),0)","v":62},26720,{"$f":"IFERROR(VLOOKUP(C155,'Enrollment 22-23'!A:E,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(C155,'Enrollment 22-23'!A:E,4,FALSE),0)","v":53},22841,49561,{"$f":"IF(E155>$E$17,_xlfn.IFNA(VLOOKUP(C155,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":0},49561,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C155),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},0,null,null,0,0,{"$f":"VLOOKUP(TRIM(C155),'2021-22 Final'!B:X,17,FALSE)","v":0},0,"N",null,null,0,0]
[138,"39205",39205,"ZILLAH",{"$f":"IFERROR(VLOOKUP(C156,'Enrollment 22-23'!A:E,3,FALSE),0)","v":96},41373,{"$f":"IFERROR(VLOOKUP(C156,'Enrollment 22-23'!A:E,5,0),0)","v":24},2586,{"$f":"IFERROR(VLOOKUP(C156,'Enrollment 22-23'!A:E,4,FALSE),0)","v":32},13791,57750,{"$f":"IF(E156>$E$17,_xlfn.IFNA(VLOOKUP(C156,'other funds ftr 2022'!A:I,9,FALSE),0),1)","v":1},57750,{"$f":"1+IF(ISNA(VLOOKUP(VALUE(C156),'Rural and Low Income 22-23'!$A:$B,2,FALSE)),0,'2022-23 Final'!$N$17)","v":1},57750,null,null,0,57750,{"$f":"VLOOKUP(TRIM(C156),'2021-22 Final'!B:X,17,FALSE)","v":63051},-5301,"Y",null,null,1500,59250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O19:O156)","v":20768148},null,null,0,20768148]

{"sheet":"2021-22 Final","index":2,"n_rows":156,"n_cols":24,"rows_kept":156,"cut":false,"hidden":true,"merged":[[1,2,1,5],[13,3,13,6],[14,3,14,4],[14,5,14,6],[14,7,14,8]]}
[null,null,null,null,null,null,null,null,"From Assumptions Page:"]
[null,null,"Constant Dollar Multipliers - Do Not Change Here",null,null,null,null,null,"Target Amounts",null,null,null,null,{"$f":"[2]Assumptions!E24","v":20508825}]
[null,null,{"$f":"[2]Assumptions!$AO$4","v":0},null,null,470.53045701747953,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"N18","v":20508825}]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,{"$f":"N3-N2","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"N18","v":20508825}]
[null,null,null,null,null,null,"Put total here",null,{"$f":"[2]Assumptions!D24","v":20508825}]
[]
[]
[null,null,null,null,null,null,null,null,"Go to H9 & Control K to set dollar amount"]
[]
[]
[]
[null,null,null,"Migrant Students",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accepting Funding?","HOLD HARMLESS"]
[null,null,{"$f":"F3","v":470.53045701747953},"K-12",null,"Needs Support",null,"Priority Interuption ",null,null,null,null,null,null,null,null,null,{"$f":"R18","v":20508825}]
[null,"CCDDD","District","Ave. number","Regular Dollars","Ave. number","Regular Dollars","Priority Number","Priority Dollars","Subtotal","Other Funds Factor","Subtotal 2","Add'l Rural Factor","Total Allocated Amount",null,"MOE","MOE Red.","Subtotal \nAfter MOE",null,null,"Y for yes, N for no (reallocates money)","Override funding?  Y for yes, otherwise blank.","Health Support Grant","Total"]
[null,null,null,10,{"$f":"E18/D18","v":470.3543660566761},0.25,{"$f":"G18/F18","v":120.16607163422781},1,{"$f":"I18/H18","v":478.74915824915826},null,null,null,0.1,124]
[0,"99999","State Total",{"$f":"SUMIF(D19:D152,\">-10\")","v":32077},{"$f":"SUM(E19:E271)","v":15087557},{"$f":"SUMIF(F19:F271,\">=10\")","v":8683},1043402,{"$f":"SUMIF(H19:H271,\">=10\")","v":9504},4550032,20680991,null,{"$f":"SUM(L19:L271)","v":21647433},null,{"$f":"SUM(N19:N271)","v":20508825},null,null,{"$f":"SUM(Q19:Q152)","v":0},{"$f":"SUM(R19:R271)","v":20508825},"20-21 Final Allocations","Allocation Difference",null,null,{"$f":"SUM(W19:W152)","v":188000},{"$f":"SUM(X19:X156)","v":20696825}]
[1,"14005","ABERDEEN",{"$f":"IFERROR(VLOOKUP(B19,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":130},{"$f":"IF(D19>=10,ROUND(D19*$F$3,0),0)","v":61169},{"$f":"IFERROR(VLOOKUP(B19,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":30},{"$f":"IF(D19>=$D$17,ROUND(F19*$F$3*$F$17,0),0)","v":3529},{"$f":"IFERROR(VLOOKUP(B19,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":42},{"$f":"IF(D19>=$D$17,ROUND(H19*$F$3*$H$17,0),0)","v":19762},{"$f":"+E19+G19+I19","v":84460},{"$f":"IF(D19>$D$17,_xlfn.IFNA(VLOOKUP(B19,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},{"$f":"IF(K19=0,J19,ROUND(J19*K19,0))","v":80237},{"$f":"1+IF(ISNA(VLOOKUP(B19,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},{"$f":"IF(U19=\"y\",ROUND(L19*M19,0),0)","v":88261},null,null,{"$f":"ROUND(IF(P19>0,-(0.9-P19)*N19,0),0)","v":0},{"$f":"N19+Q19","v":88261},75126,{"$f":"R19-S19","v":13135},"Y",null,{"$f":"IF(U19=\"Y\",IF(D19<=99,1500,IF(AND(D19>=100,D19<=399),2500,4000)),0)","v":2500},{"$f":"W19+R19","v":90761}]
[2,"31016","ARLINGTON",{"$f":"IFERROR(VLOOKUP(B20,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":53},{"$f":"IF(D20>=10,ROUND(D20*$F$3,0),0)","v":24938},{"$f":"IFERROR(VLOOKUP(B20,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":24},{"$f":"IF(D20>=$D$17,ROUND(F20*$F$3*$F$17,0),0)","v":2823},{"$f":"IFERROR(VLOOKUP(B20,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":22},{"$f":"IF(D20>=$D$17,ROUND(H20*$F$3*$H$17,0),0)","v":10352},38113,{"$f":"IF(D20>$D$17,_xlfn.IFNA(VLOOKUP(B20,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},38113,{"$f":"1+IF(ISNA(VLOOKUP(B20,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,{"$f":"IF(U20=\"Y\",IF(D20<=99,1500,IF(AND(D20>=100,D20<=399),2500,4000)),0)","v":0},{"$f":"W20+R20","v":0}]
[3,"17408","AUBURN",{"$f":"IFERROR(VLOOKUP(B21,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":39},18351,{"$f":"IFERROR(VLOOKUP(B21,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":9},1059,{"$f":"IFERROR(VLOOKUP(B21,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":4},1882,21292,{"$f":"IF(D21>$D$17,_xlfn.IFNA(VLOOKUP(B21,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},21292,{"$f":"1+IF(ISNA(VLOOKUP(B21,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[4,"06119","BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(B22,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":21},9881,{"$f":"IFERROR(VLOOKUP(B22,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B22,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":1},471,10940,{"$f":"IF(D22>$D$17,_xlfn.IFNA(VLOOKUP(B22,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},10940,{"$f":"1+IF(ISNA(VLOOKUP(B22,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[5,"37501","BELLINGHAM",{"$f":"IFERROR(VLOOKUP(B23,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":177},83284,{"$f":"IFERROR(VLOOKUP(B23,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":49},5764,{"$f":"IFERROR(VLOOKUP(B23,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":33},15528,104576,{"$f":"IF(D23>$D$17,_xlfn.IFNA(VLOOKUP(B23,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},104576,{"$f":"1+IF(ISNA(VLOOKUP(B23,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[6,"37503","BLAINE",{"$f":"IFERROR(VLOOKUP(B24,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":9},0,{"$f":"IFERROR(VLOOKUP(B24,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},0,{"$f":"IFERROR(VLOOKUP(B24,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":0},0,0,{"$f":"IF(D24>$D$17,_xlfn.IFNA(VLOOKUP(B24,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B24,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[7,"18100","BREMERTON",{"$f":"IFERROR(VLOOKUP(B25,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":84},39525,{"$f":"IFERROR(VLOOKUP(B25,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":21},2470,{"$f":"IFERROR(VLOOKUP(B25,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":17},7999,49994,{"$f":"IF(D25>$D$17,_xlfn.IFNA(VLOOKUP(B25,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},49994,{"$f":"1+IF(ISNA(VLOOKUP(B25,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[8,"24111","BREWSTER",{"$f":"IFERROR(VLOOKUP(B26,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":227},106810,{"$f":"IFERROR(VLOOKUP(B26,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":34},4000,{"$f":"IFERROR(VLOOKUP(B26,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":66},31055,141865,{"$f":"IF(D26>$D$17,_xlfn.IFNA(VLOOKUP(B26,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},148958,{"$f":"1+IF(ISNA(VLOOKUP(B26,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},163854,null,null,0,163854,138078,25776,"Y",null,2500,166354]
[9,"09075","BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(B27,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":230},108222,{"$f":"IFERROR(VLOOKUP(B27,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":47},5529,{"$f":"IFERROR(VLOOKUP(B27,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":38},17880,131631,{"$f":"IF(D27>$D$17,_xlfn.IFNA(VLOOKUP(B27,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},138213,{"$f":"1+IF(ISNA(VLOOKUP(B27,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},152034,null,null,0,152034,129405,22629,"Y",null,2500,154534]
[10,"29100","BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(B28,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":338},159039,{"$f":"IFERROR(VLOOKUP(B28,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":59},6940,{"$f":"IFERROR(VLOOKUP(B28,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":108},50817,216796,{"$f":"IF(D28>$D$17,_xlfn.IFNA(VLOOKUP(B28,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},205956,{"$f":"1+IF(ISNA(VLOOKUP(B28,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},205956,null,null,0,205956,155613,50343,"Y",null,2500,208456]
[11,"04228","CASCADE",{"$f":"IFERROR(VLOOKUP(B29,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":64},30114,{"$f":"IFERROR(VLOOKUP(B29,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":16},1882,{"$f":"IFERROR(VLOOKUP(B29,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":13},6117,38113,{"$f":"IF(D29>$D$17,_xlfn.IFNA(VLOOKUP(B29,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},38113,{"$f":"1+IF(ISNA(VLOOKUP(B29,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},41924,null,null,0,41924,32840,9084,"Y",null,1500,43424]
[12,"04222","CASHMERE",{"$f":"IFERROR(VLOOKUP(B30,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":257},120926,{"$f":"IFERROR(VLOOKUP(B30,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":20},2353,{"$f":"IFERROR(VLOOKUP(B30,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":44},20703,143982,{"$f":"IF(D30>$D$17,_xlfn.IFNA(VLOOKUP(B30,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},165579,{"$f":"1+IF(ISNA(VLOOKUP(B30,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},165579,null,null,0,165579,140935,24644,"Y",null,2500,168079]
[14,"18401","CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(B31,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":16},7528,{"$f":"IFERROR(VLOOKUP(B31,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B31,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":8},3764,11880,{"$f":"IF(D31>$D$17,_xlfn.IFNA(VLOOKUP(B31,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},11880,{"$f":"1+IF(ISNA(VLOOKUP(B31,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[13,"32356","CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(B32,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":15},7058,{"$f":"IFERROR(VLOOKUP(B32,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":1},118,{"$f":"IFERROR(VLOOKUP(B32,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":5},2353,9529,{"$f":"IF(D32>$D$17,_xlfn.IFNA(VLOOKUP(B32,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},9529,{"$f":"1+IF(ISNA(VLOOKUP(B32,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,{"$f":"ROUND(IF(P32>0,-(0.9-P32)*N32,0),0)","v":0},0,0,0,"N",null,0,0]
[15,"21401","CENTRALIA",{"$f":"IFERROR(VLOOKUP(B33,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":97},45641,{"$f":"IFERROR(VLOOKUP(B33,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":22},2588,{"$f":"IFERROR(VLOOKUP(B33,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":34},15998,64227,{"$f":"IF(D33>$D$17,_xlfn.IFNA(VLOOKUP(B33,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},54593,{"$f":"1+IF(ISNA(VLOOKUP(B33,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},60052,null,null,{"$f":"ROUND(IF(P33>0,-(0.9-P33)*N33,0),0)","v":0},60052,51115,8937,"Y",null,1500,61552]
[16,"21302","CHEHALIS",{"$f":"IFERROR(VLOOKUP(B34,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":34},15998,{"$f":"IFERROR(VLOOKUP(B34,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":14},1647,{"$f":"IFERROR(VLOOKUP(B34,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":14},6587,24232,{"$f":"IF(D34>$D$17,_xlfn.IFNA(VLOOKUP(B34,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},20597,{"$f":"1+IF(ISNA(VLOOKUP(B34,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},20597,null,null,{"$f":"ROUND(IF(P34>0,-(0.9-P34)*N34,0),0)","v":0},20597,17532,3065,"Y","Y",1500,22097]
[17,"27901","CHIEF LESCHI TRIBAL",{"$f":"IFERROR(VLOOKUP(B35,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":12},5646,{"$f":"IFERROR(VLOOKUP(B35,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B35,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":2},941,6587,{"$f":"IF(D35>$D$17,_xlfn.IFNA(VLOOKUP(B35,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},6587,{"$f":"1+IF(ISNA(VLOOKUP(B35,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},6587,null,null,0,6587,5607,980,"Y",null,1500,8087]
[18,"36250","COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(B36,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":97},45641,{"$f":"IFERROR(VLOOKUP(B36,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":27},3176,{"$f":"IFERROR(VLOOKUP(B36,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":25},11763,60580,{"$f":"IF(D36>$D$17,_xlfn.IFNA(VLOOKUP(B36,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},57551,{"$f":"1+IF(ISNA(VLOOKUP(B36,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},57551,null,null,{"$f":"ROUND(IF(P36>0,-(0.9-P36)*N36,0),0)","v":0},57551,48985,8566,"Y","Y",1500,59051]
[19,"36400","COLUMBIA",{"$f":"IFERROR(VLOOKUP(B37,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":60},28232,{"$f":"IFERROR(VLOOKUP(B37,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":31},3647,{"$f":"IFERROR(VLOOKUP(B37,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":9},4235,36114,{"$f":"IF(D37>$D$17,_xlfn.IFNA(VLOOKUP(B37,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},34308,{"$f":"1+IF(ISNA(VLOOKUP(B37,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},37739,null,null,0,37739,25396,12343,"Y",null,1500,39239]
[20,"29317","CONWAY",{"$f":"IFERROR(VLOOKUP(B38,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":31},14586,{"$f":"IFERROR(VLOOKUP(B38,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":8},941,{"$f":"IFERROR(VLOOKUP(B38,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":13},6117,21644,{"$f":"IF(D38>$D$17,_xlfn.IFNA(VLOOKUP(B38,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},24891,{"$f":"1+IF(ISNA(VLOOKUP(B38,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},24891,null,null,0,24891,23304,1587,"Y",null,1500,26391]
[21,"15204","COUPEVILLE",{"$f":"IFERROR(VLOOKUP(B39,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":15},7058,{"$f":"IFERROR(VLOOKUP(B39,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B39,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":2},941,8352,{"$f":"IF(D39>$D$17,_xlfn.IFNA(VLOOKUP(B39,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},7099,{"$f":"1+IF(ISNA(VLOOKUP(B39,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},7099,null,null,0,7099,5361,1738,"Y",null,1500,8599]
[22,"39090","EAST VALLEY",{"$f":"IFERROR(VLOOKUP(B40,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":246},115750,{"$f":"IFERROR(VLOOKUP(B40,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":95},11175,{"$f":"IFERROR(VLOOKUP(B40,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":113},53170,180095,{"$f":"IF(D40>$D$17,_xlfn.IFNA(VLOOKUP(B40,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},180095,{"$f":"1+IF(ISNA(VLOOKUP(B40,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[23,"09206","EASTMONT",{"$f":"IFERROR(VLOOKUP(B41,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":911},428653,{"$f":"IFERROR(VLOOKUP(B41,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":262},30820,{"$f":"IFERROR(VLOOKUP(B41,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":241},113398,572871,{"$f":"IF(D41>$D$17,_xlfn.IFNA(VLOOKUP(B41,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},601515,{"$f":"1+IF(ISNA(VLOOKUP(B41,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},601515,null,null,0,601515,511986,89529,"Y",null,4000,605515]
[24,"31015","EDMONDS",{"$f":"IFERROR(VLOOKUP(B42,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":19},8940,{"$f":"IFERROR(VLOOKUP(B42,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":1},118,{"$f":"IFERROR(VLOOKUP(B42,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":5},2353,11411,{"$f":"IF(D42>$D$17,_xlfn.IFNA(VLOOKUP(B42,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},11411,{"$f":"1+IF(ISNA(VLOOKUP(B42,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[25,"19401","ELLENSBURG",{"$f":"IFERROR(VLOOKUP(B43,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":56},26350,{"$f":"IFERROR(VLOOKUP(B43,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":20},2353,{"$f":"IFERROR(VLOOKUP(B43,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":15},7058,35761,{"$f":"IF(D43>$D$17,_xlfn.IFNA(VLOOKUP(B43,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},30397,{"$f":"1+IF(ISNA(VLOOKUP(B43,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},30397,null,null,0,30397,21956,8441,"Y",null,1500,31897]
[26,"14068","ELMA",{"$f":"IFERROR(VLOOKUP(B44,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":50},23527,{"$f":"IFERROR(VLOOKUP(B44,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":14},1647,{"$f":"IFERROR(VLOOKUP(B44,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":3},1412,26586,{"$f":"IF(D44>$D$17,_xlfn.IFNA(VLOOKUP(B44,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},26586,{"$f":"1+IF(ISNA(VLOOKUP(B44,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[27,"04127","ENTIAT",{"$f":"IFERROR(VLOOKUP(B45,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":35},16469,{"$f":"IFERROR(VLOOKUP(B45,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B45,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":12},5646,22468,{"$f":"IF(D45>$D$17,_xlfn.IFNA(VLOOKUP(B45,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},22468,{"$f":"1+IF(ISNA(VLOOKUP(B45,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[28,"13165","EPHRATA",{"$f":"IFERROR(VLOOKUP(B46,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":229},107751,{"$f":"IFERROR(VLOOKUP(B46,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":57},6705,{"$f":"IFERROR(VLOOKUP(B46,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":62},29173,143629,{"$f":"IF(D46>$D$17,_xlfn.IFNA(VLOOKUP(B46,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},136448,{"$f":"1+IF(ISNA(VLOOKUP(B46,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},136448,null,null,0,136448,114523,21925,"Y",null,2500,138948]
[29,"31002","EVERETT",{"$f":"IFERROR(VLOOKUP(B47,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":45},21174,{"$f":"IFERROR(VLOOKUP(B47,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":14},1647,{"$f":"IFERROR(VLOOKUP(B47,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":16},7528,30349,{"$f":"IF(D47>$D$17,_xlfn.IFNA(VLOOKUP(B47,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},30349,{"$f":"1+IF(ISNA(VLOOKUP(B47,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[30,"06114","EVERGREEN",{"$f":"IFERROR(VLOOKUP(B48,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":41},19292,{"$f":"IFERROR(VLOOKUP(B48,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":12},1412,{"$f":"IFERROR(VLOOKUP(B48,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":6},2823,23527,{"$f":"IF(D48>$D$17,_xlfn.IFNA(VLOOKUP(B48,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},23527,{"$f":"1+IF(ISNA(VLOOKUP(B48,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[31,"17210","FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(B49,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":78},36701,{"$f":"IFERROR(VLOOKUP(B49,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":7},823,{"$f":"IFERROR(VLOOKUP(B49,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":31},14586,52110,{"$f":"IF(D49>$D$17,_xlfn.IFNA(VLOOKUP(B49,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},52110,{"$f":"1+IF(ISNA(VLOOKUP(B49,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[32,"37502","FERNDALE",{"$f":"IFERROR(VLOOKUP(B50,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":187},87989,{"$f":"IFERROR(VLOOKUP(B50,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":32},3764,{"$f":"IFERROR(VLOOKUP(B50,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":39},18351,110104,{"$f":"IF(D50>$D$17,_xlfn.IFNA(VLOOKUP(B50,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},104599,{"$f":"1+IF(ISNA(VLOOKUP(B50,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},104599,null,null,0,104599,88174,16425,"Y",null,2500,107099]
[33,"03053","FINLEY",{"$f":"IFERROR(VLOOKUP(B51,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":86},40466,{"$f":"IFERROR(VLOOKUP(B51,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":23},2706,{"$f":"IFERROR(VLOOKUP(B51,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":20},9411,52583,{"$f":"IF(D51>$D$17,_xlfn.IFNA(VLOOKUP(B51,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},49954,{"$f":"1+IF(ISNA(VLOOKUP(B51,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},49954,null,null,0,49954,36335,13619,"Y",null,1500,51454]
[34,"27402","FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(B52,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":12},5646,{"$f":"IFERROR(VLOOKUP(B52,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B52,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":3},1412,7058,{"$f":"IF(D52>$D$17,_xlfn.IFNA(VLOOKUP(B52,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},7058,{"$f":"1+IF(ISNA(VLOOKUP(B52,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[35,"20404","GOLDENDALE",{"$f":"IFERROR(VLOOKUP(B53,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":85},39995,{"$f":"IFERROR(VLOOKUP(B53,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":16},1882,{"$f":"IFERROR(VLOOKUP(B53,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":20},9411,51288,{"$f":"IF(D53>$D$17,_xlfn.IFNA(VLOOKUP(B53,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},51288,{"$f":"1+IF(ISNA(VLOOKUP(B53,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},56417,null,null,0,56417,34693,21724,"Y",null,1500,57917]
[36,"13301","GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(B54,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":174},81872,{"$f":"IFERROR(VLOOKUP(B54,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":51},5999,{"$f":"IFERROR(VLOOKUP(B54,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":43},20233,108104,{"$f":"IF(D54>$D$17,_xlfn.IFNA(VLOOKUP(B54,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},113509,{"$f":"1+IF(ISNA(VLOOKUP(B54,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[37,"39200","GRANDVIEW",{"$f":"IFERROR(VLOOKUP(B55,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":575},270555,{"$f":"IFERROR(VLOOKUP(B55,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":155},18233,{"$f":"IFERROR(VLOOKUP(B55,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":182},85637,374425,{"$f":"IF(D55>$D$17,_xlfn.IFNA(VLOOKUP(B55,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},374425,{"$f":"1+IF(ISNA(VLOOKUP(B55,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},411868,null,null,0,411868,350565,61303,"Y","Y",4000,415868]
[38,"39204","GRANGER",{"$f":"IFERROR(VLOOKUP(B56,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":410},192917,{"$f":"IFERROR(VLOOKUP(B56,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":131},15410,{"$f":"IFERROR(VLOOKUP(B56,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":87},40936,249263,{"$f":"IF(D56>$D$17,_xlfn.IFNA(VLOOKUP(B56,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},261726,{"$f":"1+IF(ISNA(VLOOKUP(B56,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},287899,null,null,0,287899,245048,42851,"Y","Y",4000,291899]
[39,"39203","HIGHLAND",{"$f":"IFERROR(VLOOKUP(B57,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":205},96459,{"$f":"IFERROR(VLOOKUP(B57,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":45},5293,{"$f":"IFERROR(VLOOKUP(B57,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":39},18351,120103,{"$f":"IF(D57>$D$17,_xlfn.IFNA(VLOOKUP(B57,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},126108,{"$f":"1+IF(ISNA(VLOOKUP(B57,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},126108,null,null,0,126108,107338,18770,"Y",null,2500,128608]
[40,"17401","HIGHLINE",{"$f":"IFERROR(VLOOKUP(B58,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":10},4705,{"$f":"IFERROR(VLOOKUP(B58,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":2},235,{"$f":"IFERROR(VLOOKUP(B58,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":3},1412,6352,{"$f":"IF(D58>$D$17,_xlfn.IFNA(VLOOKUP(B58,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},6352,{"$f":"1+IF(ISNA(VLOOKUP(B58,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[41,"23404","HOOD CANAL",{"$f":"IFERROR(VLOOKUP(B59,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":48},22585,{"$f":"IFERROR(VLOOKUP(B59,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":17},2000,{"$f":"IFERROR(VLOOKUP(B59,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":13},6117,30702,{"$f":"IF(D59>$D$17,_xlfn.IFNA(VLOOKUP(B59,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},30702,{"$f":"1+IF(ISNA(VLOOKUP(B59,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[42,"14028","HOQUIAM",{"$f":"IFERROR(VLOOKUP(B60,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":34},15998,{"$f":"IFERROR(VLOOKUP(B60,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":15},1764,{"$f":"IFERROR(VLOOKUP(B60,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":12},5646,23408,{"$f":"IF(D60>$D$17,_xlfn.IFNA(VLOOKUP(B60,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},19897,{"$f":"1+IF(ISNA(VLOOKUP(B60,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,13761,-13761,"N",null,0,0]
[43,"08458","KELSO",{"$f":"IFERROR(VLOOKUP(B61,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":34},15998,{"$f":"IFERROR(VLOOKUP(B61,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":7},823,{"$f":"IFERROR(VLOOKUP(B61,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":10},4705,21526,{"$f":"IF(D61>$D$17,_xlfn.IFNA(VLOOKUP(B61,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},21526,{"$f":"1+IF(ISNA(VLOOKUP(B61,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[44,"03017","KENNEWICK",{"$f":"IFERROR(VLOOKUP(B62,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":3008},1415356,{"$f":"IFERROR(VLOOKUP(B62,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":959},112810,{"$f":"IFERROR(VLOOKUP(B62,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":1020},479941,2008107,{"$f":"IF(D62>$D$17,_xlfn.IFNA(VLOOKUP(B62,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},2108512,{"$f":"1+IF(ISNA(VLOOKUP(B62,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},2108512,null,null,0,2108512,1794682,313830,"Y",null,4000,2112512]
[45,"17415","KENT",{"$f":"IFERROR(VLOOKUP(B63,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":50},23527,{"$f":"IFERROR(VLOOKUP(B63,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":15},1764,{"$f":"IFERROR(VLOOKUP(B63,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":15},7058,32349,{"$f":"IF(D63>$D$17,_xlfn.IFNA(VLOOKUP(B63,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},32349,{"$f":"1+IF(ISNA(VLOOKUP(B63,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[46,"03052","KIONA BENTON",{"$f":"IFERROR(VLOOKUP(B64,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":372},175037,{"$f":"IFERROR(VLOOKUP(B64,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":124},14586,{"$f":"IFERROR(VLOOKUP(B64,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":83},39054,228677,{"$f":"IF(D64>$D$17,_xlfn.IFNA(VLOOKUP(B64,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},262979,{"$f":"1+IF(ISNA(VLOOKUP(B64,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},262979,null,null,0,262979,204373,58606,"Y","Y",2500,265479]
[47,"19403","KITTITAS",{"$f":"IFERROR(VLOOKUP(B65,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":23},10822,{"$f":"IFERROR(VLOOKUP(B65,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":8},941,{"$f":"IFERROR(VLOOKUP(B65,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":4},1882,13645,{"$f":"IF(D65>$D$17,_xlfn.IFNA(VLOOKUP(B65,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},13645,{"$f":"1+IF(ISNA(VLOOKUP(B65,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[48,"29311","LA CONNER",{"$f":"IFERROR(VLOOKUP(B66,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":178},83754,{"$f":"IFERROR(VLOOKUP(B66,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":72},8470,{"$f":"IFERROR(VLOOKUP(B66,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":59},27761,119985,{"$f":"IF(D66>$D$17,_xlfn.IFNA(VLOOKUP(B66,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},137983,{"$f":"1+IF(ISNA(VLOOKUP(B66,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},137983,null,null,0,137983,127923,10060,"Y",null,2500,140483]
[49,"04129","LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(B67,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":223},104928,{"$f":"IFERROR(VLOOKUP(B67,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":52},6117,{"$f":"IFERROR(VLOOKUP(B67,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":69},32467,143512,{"$f":"IF(D67>$D$17,_xlfn.IFNA(VLOOKUP(B67,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},150688,{"$f":"1+IF(ISNA(VLOOKUP(B67,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},150688,null,null,0,150688,128259,22429,"Y",null,2500,153188]
[50,"34307","LAKE QUINAULT",{"$f":"IFERROR(VLOOKUP(B68,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B68,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B68,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":0},0,0,{"$f":"IF(D68>$D$17,_xlfn.IFNA(VLOOKUP(B68,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B68,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[51,"01158","LIND",{"$f":"IFERROR(VLOOKUP(B69,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":48},22585,{"$f":"IFERROR(VLOOKUP(B69,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":15},1764,{"$f":"IFERROR(VLOOKUP(B69,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":11},5176,29525,{"$f":"IF(D69>$D$17,_xlfn.IFNA(VLOOKUP(B69,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},33954,{"$f":"1+IF(ISNA(VLOOKUP(B69,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},33954,null,null,0,33954,31791,2163,"Y",null,1500,35454]
[52,"08122","LONGVIEW",{"$f":"IFERROR(VLOOKUP(B70,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":52},24468,{"$f":"IFERROR(VLOOKUP(B70,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":13},1529,{"$f":"IFERROR(VLOOKUP(B70,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":9},4235,30232,{"$f":"IF(D70>$D$17,_xlfn.IFNA(VLOOKUP(B70,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},30232,{"$f":"1+IF(ISNA(VLOOKUP(B70,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[53,"37903","LUMMI TRIBAL AGENCY",{"$f":"IFERROR(VLOOKUP(B71,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":15},7058,{"$f":"IFERROR(VLOOKUP(B71,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":8},941,{"$f":"IFERROR(VLOOKUP(B71,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":2},941,8940,{"$f":"IF(D71>$D$17,_xlfn.IFNA(VLOOKUP(B71,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},8940,{"$f":"1+IF(ISNA(VLOOKUP(B71,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},8940,null,null,0,8940,7609,1331,"Y",null,1500,10440]
[54,"20406","LYLE",{"$f":"IFERROR(VLOOKUP(B72,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":42},19762,{"$f":"IFERROR(VLOOKUP(B72,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":6},706,{"$f":"IFERROR(VLOOKUP(B72,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":10},4705,25173,{"$f":"IF(D72>$D$17,_xlfn.IFNA(VLOOKUP(B72,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},25173,{"$f":"1+IF(ISNA(VLOOKUP(B72,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[55,"37504","LYNDEN",{"$f":"IFERROR(VLOOKUP(B73,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":190},89401,{"$f":"IFERROR(VLOOKUP(B73,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":26},3058,{"$f":"IFERROR(VLOOKUP(B73,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":43},20233,112692,{"$f":"IF(D73>$D$17,_xlfn.IFNA(VLOOKUP(B73,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},112692,{"$f":"1+IF(ISNA(VLOOKUP(B73,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},112692,null,null,0,112692,95918,16774,"Y",null,2500,115192]
[56,"39120","MABTON",{"$f":"IFERROR(VLOOKUP(B74,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":364},171273,{"$f":"IFERROR(VLOOKUP(B74,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":107},12587,{"$f":"IFERROR(VLOOKUP(B74,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":96},45171,229031,{"$f":"IF(D74>$D$17,_xlfn.IFNA(VLOOKUP(B74,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},263386,{"$f":"1+IF(ISNA(VLOOKUP(B74,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},289725,null,null,0,289725,222916,66809,"Y",null,2500,292225]
[57,"04019","MANSON",{"$f":"IFERROR(VLOOKUP(B75,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":100},47053,{"$f":"IFERROR(VLOOKUP(B75,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":9},1059,{"$f":"IFERROR(VLOOKUP(B75,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":31},14586,62698,{"$f":"IF(D75>$D$17,_xlfn.IFNA(VLOOKUP(B75,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},62698,{"$f":"1+IF(ISNA(VLOOKUP(B75,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},62698,null,null,0,62698,53366,9332,"Y",null,2500,65198]
[58,"31025","MARYSVILLE",{"$f":"IFERROR(VLOOKUP(B76,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":247},116221,{"$f":"IFERROR(VLOOKUP(B76,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":75},8822,{"$f":"IFERROR(VLOOKUP(B76,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":61},28702,153745,{"$f":"IF(D76>$D$17,_xlfn.IFNA(VLOOKUP(B76,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},130683,{"$f":"1+IF(ISNA(VLOOKUP(B76,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},130683,null,null,0,130683,114381,16302,"Y",null,2500,133183]
[59,"37505","MERIDIAN",{"$f":"IFERROR(VLOOKUP(B77,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":48},22585,{"$f":"IFERROR(VLOOKUP(B77,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":19},2235,{"$f":"IFERROR(VLOOKUP(B77,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":10},4705,29525,{"$f":"IF(D77>$D$17,_xlfn.IFNA(VLOOKUP(B77,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},29525,{"$f":"1+IF(ISNA(VLOOKUP(B77,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[60,"31103","MONROE",{"$f":"IFERROR(VLOOKUP(B78,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":10},4705,{"$f":"IFERROR(VLOOKUP(B78,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B78,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":0},0,5058,{"$f":"IF(D78>$D$17,_xlfn.IFNA(VLOOKUP(B78,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},5058,{"$f":"1+IF(ISNA(VLOOKUP(B78,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[61,"13161","MOSES LAKE",{"$f":"IFERROR(VLOOKUP(B79,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":497},233854,{"$f":"IFERROR(VLOOKUP(B79,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":139},16351,{"$f":"IFERROR(VLOOKUP(B79,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":142},66815,317020,{"$f":"IF(D79>$D$17,_xlfn.IFNA(VLOOKUP(B79,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},301169,{"$f":"1+IF(ISNA(VLOOKUP(B79,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},301169,null,null,0,301169,256343,44826,"Y",null,4000,305169]
[62,"21206","MOSSYROCK",{"$f":"IFERROR(VLOOKUP(B80,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":49},23056,{"$f":"IFERROR(VLOOKUP(B80,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":9},1059,{"$f":"IFERROR(VLOOKUP(B80,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":21},9881,33996,{"$f":"IF(D80>$D$17,_xlfn.IFNA(VLOOKUP(B80,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},32296,{"$f":"1+IF(ISNA(VLOOKUP(B80,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},32296,null,null,0,32296,25425,6871,"Y",null,1500,33796]
[63,"29320","MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(B81,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":1586},746261,{"$f":"IFERROR(VLOOKUP(B81,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":549},64580,{"$f":"IFERROR(VLOOKUP(B81,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":490},230560,1041401,{"$f":"IF(D81>$D$17,_xlfn.IFNA(VLOOKUP(B81,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},1197611,{"$f":"1+IF(ISNA(VLOOKUP(B81,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},1197611,null,null,0,1197611,930719,266892,"Y",null,4000,1201611]
[64,"39209","MT ADAMS",{"$f":"IFERROR(VLOOKUP(B82,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":159},74814,{"$f":"IFERROR(VLOOKUP(B82,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":34},4000,{"$f":"IFERROR(VLOOKUP(B82,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":33},15528,94342,{"$f":"IF(D82>$D$17,_xlfn.IFNA(VLOOKUP(B82,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},94342,{"$f":"1+IF(ISNA(VLOOKUP(B82,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},103776,null,null,0,103776,0,103776,"Y",null,2500,106276]
[65,"37507","MT BAKER",{"$f":"IFERROR(VLOOKUP(B83,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":46},21644,{"$f":"IFERROR(VLOOKUP(B83,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B83,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":18},8470,{"$f":"+E83+G83+I83","v":30467},{"$f":"IF(D83>$D$17,_xlfn.IFNA(VLOOKUP(B83,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},{"$f":"IF(K83=0,J83,ROUND(J83*K83,0))","v":25897},{"$f":"1+IF(ISNA(VLOOKUP(B83,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},{"$f":"IF(U83=\"y\",ROUND(L83*M83,0),0)","v":25897},null,null,0,{"$f":"N83+Q83","v":25897},14723,{"$f":"R83-S83","v":11174},"Y",null,1500,27397]
[66,"17903","MUCKLESHOOT TRIBAL SCHOOL",{"$f":"IFERROR(VLOOKUP(B84,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":24},{"$f":"IF(D84>=10,ROUND(D84*$F$3,0),0)","v":11293},{"$f":"IFERROR(VLOOKUP(B84,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":8},{"$f":"IF(D84>=$D$17,ROUND(F84*$F$3*$F$17,0),0)","v":941},{"$f":"IFERROR(VLOOKUP(B84,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":6},{"$f":"IF(D84>=$D$17,ROUND(H84*$F$3*$H$17,0),0)","v":2823},15057,{"$f":"IF(D84>$D$17,_xlfn.IFNA(VLOOKUP(B84,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},15057,{"$f":"1+IF(ISNA(VLOOKUP(B84,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},15057,null,null,0,15057,8009,7048,"Y",null,{"$f":"IF(U84=\"Y\",IF(D84<=99,1500,IF(AND(D84>=100,D84<=399),2500,4000)),0)","v":1500},{"$f":"W84+R84","v":16557}]
[67,"31006","MUKILTEO",{"$f":"IFERROR(VLOOKUP(B85,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":33},15528,{"$f":"IFERROR(VLOOKUP(B85,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":15},1764,{"$f":"IFERROR(VLOOKUP(B85,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":8},3764,21056,{"$f":"IF(D85>$D$17,_xlfn.IFNA(VLOOKUP(B85,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},21056,{"$f":"1+IF(ISNA(VLOOKUP(B85,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N","Y",0,0]
[68,"39003","NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(B86,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":128},60228,{"$f":"IFERROR(VLOOKUP(B86,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":35},4117,{"$f":"IFERROR(VLOOKUP(B86,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":40},18821,83166,{"$f":"IF(D86>$D$17,_xlfn.IFNA(VLOOKUP(B86,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},83166,{"$f":"1+IF(ISNA(VLOOKUP(B86,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N","Y",0,0]
[69,"25155","NASELLE-GRAYS RIVER",{"$f":"IFERROR(VLOOKUP(B87,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":75},35290,{"$f":"IFERROR(VLOOKUP(B87,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":18},2117,{"$f":"IFERROR(VLOOKUP(B87,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":12},5646,43053,{"$f":"IF(D87>$D$17,_xlfn.IFNA(VLOOKUP(B87,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},49511,{"$f":"1+IF(ISNA(VLOOKUP(B87,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},49511,null,null,0,49511,46356,3155,"Y",null,1500,51011]
[70,"24014","NESPELEM",{"$f":"IFERROR(VLOOKUP(B88,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":44},20703,{"$f":"IFERROR(VLOOKUP(B88,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":9},1059,{"$f":"IFERROR(VLOOKUP(B88,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":7},3294,25056,{"$f":"IF(D88>$D$17,_xlfn.IFNA(VLOOKUP(B88,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},25056,{"$f":"1+IF(ISNA(VLOOKUP(B88,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},25056,null,null,0,25056,17402,7654,"Y",null,1500,26556]
[71,"37506","NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(B89,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":201},94577,{"$f":"IFERROR(VLOOKUP(B89,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":27},3176,{"$f":"IFERROR(VLOOKUP(B89,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":29},13645,111398,{"$f":"IF(D89>$D$17,_xlfn.IFNA(VLOOKUP(B89,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},111398,{"$f":"1+IF(ISNA(VLOOKUP(B89,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},111398,null,null,0,111398,94817,16581,"Y",null,2500,113898]
[72,"14064","NORTH BEACH",{"$f":"IFERROR(VLOOKUP(B90,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":26},12234,{"$f":"IFERROR(VLOOKUP(B90,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":6},706,{"$f":"IFERROR(VLOOKUP(B90,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":7},3294,16234,{"$f":"IF(D90>$D$17,_xlfn.IFNA(VLOOKUP(B90,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},13799,{"$f":"1+IF(ISNA(VLOOKUP(B90,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},13799,null,null,0,13799,7914,5885,"Y",null,1500,15299]
[73,"11051","NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(B91,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":657},309139,{"$f":"IFERROR(VLOOKUP(B91,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":231},27173,{"$f":"IFERROR(VLOOKUP(B91,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":251},118103,454415,{"$f":"IF(D91>$D$17,_xlfn.IFNA(VLOOKUP(B91,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},522577,{"$f":"1+IF(ISNA(VLOOKUP(B91,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},574835,null,null,0,574835,489277,85558,"Y",null,4000,578835]
[74,"18400","NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(B92,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":65},30584,{"$f":"IFERROR(VLOOKUP(B92,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":28},3294,{"$f":"IFERROR(VLOOKUP(B92,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":12},5646,39524,{"$f":"IF(D92>$D$17,_xlfn.IFNA(VLOOKUP(B92,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},39524,{"$f":"1+IF(ISNA(VLOOKUP(B92,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[75,"34003","NORTH THURSTON",{"$f":"IFERROR(VLOOKUP(B93,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":39},18351,{"$f":"IFERROR(VLOOKUP(B93,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":14},1647,{"$f":"IFERROR(VLOOKUP(B93,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":16},7528,27526,{"$f":"IF(D93>$D$17,_xlfn.IFNA(VLOOKUP(B93,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},27526,{"$f":"1+IF(ISNA(VLOOKUP(B93,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[76,"15201","OAK HARBOR",{"$f":"IFERROR(VLOOKUP(B94,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":23},10822,{"$f":"IFERROR(VLOOKUP(B94,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":8},941,{"$f":"IFERROR(VLOOKUP(B94,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":12},5646,17409,{"$f":"IF(D94>$D$17,_xlfn.IFNA(VLOOKUP(B94,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},17409,{"$f":"1+IF(ISNA(VLOOKUP(B94,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[77,"25101","OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(B95,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":56},26350,{"$f":"IFERROR(VLOOKUP(B95,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":24},2823,{"$f":"IFERROR(VLOOKUP(B95,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":15},7058,36231,{"$f":"IF(D95>$D$17,_xlfn.IFNA(VLOOKUP(B95,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},34419,{"$f":"1+IF(ISNA(VLOOKUP(B95,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},34419,null,null,0,34419,35143,-724,"Y",null,1500,35919]
[78,"14172","OCOSTA",{"$f":"IFERROR(VLOOKUP(B96,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":56},26350,{"$f":"IFERROR(VLOOKUP(B96,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":15},1764,{"$f":"IFERROR(VLOOKUP(B96,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":18},8470,36584,{"$f":"IF(D96>$D$17,_xlfn.IFNA(VLOOKUP(B96,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},34755,{"$f":"1+IF(ISNA(VLOOKUP(B96,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},38231,null,null,0,38231,32540,5691,"Y",null,1500,39731]
[79,"24105","OKANOGAN",{"$f":"IFERROR(VLOOKUP(B97,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":83},39054,{"$f":"IFERROR(VLOOKUP(B97,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":24},2823,{"$f":"IFERROR(VLOOKUP(B97,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":23},10822,52699,{"$f":"IF(D97>$D$17,_xlfn.IFNA(VLOOKUP(B97,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},52699,{"$f":"1+IF(ISNA(VLOOKUP(B97,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[80,"34111","OLYMPIA",{"$f":"IFERROR(VLOOKUP(B98,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":30},14116,{"$f":"IFERROR(VLOOKUP(B98,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B98,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":10},4705,19409,{"$f":"IF(D98>$D$17,_xlfn.IFNA(VLOOKUP(B98,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},16498,{"$f":"1+IF(ISNA(VLOOKUP(B98,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},16498,null,null,0,16498,8681,7817,"Y",null,1500,17998]
[81,"24019","OMAK",{"$f":"IFERROR(VLOOKUP(B99,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":60},28232,{"$f":"IFERROR(VLOOKUP(B99,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":24},2823,{"$f":"IFERROR(VLOOKUP(B99,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":15},7058,38113,{"$f":"IF(D99>$D$17,_xlfn.IFNA(VLOOKUP(B99,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},38113,{"$f":"1+IF(ISNA(VLOOKUP(B99,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[82,"09013","ORONDO",{"$f":"IFERROR(VLOOKUP(B100,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":89},41877,{"$f":"IFERROR(VLOOKUP(B100,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":15},1764,{"$f":"IFERROR(VLOOKUP(B100,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":11},5176,48817,{"$f":"IF(D100>$D$17,_xlfn.IFNA(VLOOKUP(B100,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},56140,{"$f":"1+IF(ISNA(VLOOKUP(B100,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},56140,null,null,{"$f":"ROUND(IF(P100>0,-(0.9-P100)*N100,0),0)","v":0},56140,52562,3578,"Y",null,1500,57640]
[83,"24410","OROVILLE",{"$f":"IFERROR(VLOOKUP(B101,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":79},37172,{"$f":"IFERROR(VLOOKUP(B101,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":21},2470,{"$f":"IFERROR(VLOOKUP(B101,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":14},6587,46229,{"$f":"IF(D101>$D$17,_xlfn.IFNA(VLOOKUP(B101,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},46229,{"$f":"1+IF(ISNA(VLOOKUP(B101,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[84,"01147","OTHELLO",{"$f":"IFERROR(VLOOKUP(B102,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":1003},471942,{"$f":"IFERROR(VLOOKUP(B102,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":252},29643,{"$f":"IFERROR(VLOOKUP(B102,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":271},127514,629099,{"$f":"IF(D102>$D$17,_xlfn.IFNA(VLOOKUP(B102,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},660554,{"$f":"1+IF(ISNA(VLOOKUP(B102,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},726609,null,null,0,726609,618461,108148,"Y",null,4000,730609]
[85,"11001","PASCO",{"$f":"IFERROR(VLOOKUP(B103,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":1971},927416,{"$f":"IFERROR(VLOOKUP(B103,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":510},59993,{"$f":"IFERROR(VLOOKUP(B103,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":499},234795,1222204,{"$f":"IF(D103>$D$17,_xlfn.IFNA(VLOOKUP(B103,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},1222204,{"$f":"1+IF(ISNA(VLOOKUP(B103,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},1222204,null,null,0,1222204,1040290,181914,"Y",null,4000,1226204]
[86,"24122","PATEROS",{"$f":"IFERROR(VLOOKUP(B104,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":68},31996,{"$f":"IFERROR(VLOOKUP(B104,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":11},1294,{"$f":"IFERROR(VLOOKUP(B104,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":23},10822,44112,{"$f":"IF(D104>$D$17,_xlfn.IFNA(VLOOKUP(B104,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},46318,{"$f":"1+IF(ISNA(VLOOKUP(B104,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},46318,null,null,0,46318,43365,2953,"Y",null,1500,47818]
[87,"03050","PATERSON",{"$f":"IFERROR(VLOOKUP(B105,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":22},10352,{"$f":"IFERROR(VLOOKUP(B105,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B105,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":7},3294,14234,{"$f":"IF(D105>$D$17,_xlfn.IFNA(VLOOKUP(B105,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},14946,{"$f":"1+IF(ISNA(VLOOKUP(B105,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},14946,null,null,0,14946,15325,-379,"Y",null,1500,16446]
[88,"36402","PRESCOTT",{"$f":"IFERROR(VLOOKUP(B106,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":41},19292,{"$f":"IFERROR(VLOOKUP(B106,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":9},1059,{"$f":"IFERROR(VLOOKUP(B106,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":4},1882,22233,{"$f":"IF(D106>$D$17,_xlfn.IFNA(VLOOKUP(B106,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},21121,{"$f":"1+IF(ISNA(VLOOKUP(B106,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},21121,null,null,0,21121,19775,1346,"Y",null,1500,22621]
[89,"03116","PROSSER",{"$f":"IFERROR(VLOOKUP(B107,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":728},342546,{"$f":"IFERROR(VLOOKUP(B107,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":262},30820,{"$f":"IFERROR(VLOOKUP(B107,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":209},98341,471707,{"$f":"IF(D107>$D$17,_xlfn.IFNA(VLOOKUP(B107,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},542463,{"$f":"1+IF(ISNA(VLOOKUP(B107,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},542463,null,null,0,542463,461724,80739,"Y",null,4000,546463]
[90,"27003","PUYALLUP",{"$f":"IFERROR(VLOOKUP(B108,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":13},6117,{"$f":"IFERROR(VLOOKUP(B108,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B108,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":7},3294,9999,{"$f":"IF(D108>$D$17,_xlfn.IFNA(VLOOKUP(B108,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},9999,{"$f":"1+IF(ISNA(VLOOKUP(B108,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[91,"05903","QUILEUTE TRIBAL",{"$f":"IFERROR(VLOOKUP(B109,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":3},0,{"$f":"IFERROR(VLOOKUP(B109,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B109,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":0},0,0,{"$f":"IF(D109>$D$17,_xlfn.IFNA(VLOOKUP(B109,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B109,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[92,"05402","QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(B110,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":86},40466,{"$f":"IFERROR(VLOOKUP(B110,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":25},2941,{"$f":"IFERROR(VLOOKUP(B110,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":22},10352,53759,{"$f":"IF(D110>$D$17,_xlfn.IFNA(VLOOKUP(B110,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},45695,{"$f":"1+IF(ISNA(VLOOKUP(B110,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},50265,null,null,0,50265,35948,14317,"Y",null,1500,51765]
[93,"13144","QUINCY",{"$f":"IFERROR(VLOOKUP(B111,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":512},240912,{"$f":"IFERROR(VLOOKUP(B111,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":109},12822,{"$f":"IFERROR(VLOOKUP(B111,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":149},70109,323843,{"$f":"IF(D111>$D$17,_xlfn.IFNA(VLOOKUP(B111,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},323843,{"$f":"1+IF(ISNA(VLOOKUP(B111,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},356227,null,null,0,356227,303206,53021,"Y",null,4000,360227]
[94,"17403","RENTON",{"$f":"IFERROR(VLOOKUP(B112,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":32},15057,{"$f":"IFERROR(VLOOKUP(B112,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":12},1412,{"$f":"IFERROR(VLOOKUP(B112,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":9},4235,20704,{"$f":"IF(D112>$D$17,_xlfn.IFNA(VLOOKUP(B112,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},20704,{"$f":"1+IF(ISNA(VLOOKUP(B112,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[95,"03400","RICHLAND",{"$f":"IFERROR(VLOOKUP(B113,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":206},96929,{"$f":"IFERROR(VLOOKUP(B113,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":64},7528,{"$f":"IFERROR(VLOOKUP(B113,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":73},34349,138806,{"$f":"IF(D113>$D$17,_xlfn.IFNA(VLOOKUP(B113,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},138806,{"$f":"1+IF(ISNA(VLOOKUP(B113,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},138806,null,null,0,138806,0,138806,"Y",null,2500,141306]
[96,"17407","RIVERVIEW",{"$f":"IFERROR(VLOOKUP(B114,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":11},5176,{"$f":"IFERROR(VLOOKUP(B114,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B114,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":3},1412,6941,{"$f":"IF(D114>$D$17,_xlfn.IFNA(VLOOKUP(B114,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},6941,{"$f":"1+IF(ISNA(VLOOKUP(B114,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[97,"34401","ROCHESTER",{"$f":"IFERROR(VLOOKUP(B115,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":38},17880,{"$f":"IFERROR(VLOOKUP(B115,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":13},1529,{"$f":"IFERROR(VLOOKUP(B115,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":9},4235,23644,{"$f":"IF(D115>$D$17,_xlfn.IFNA(VLOOKUP(B115,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},23644,{"$f":"1+IF(ISNA(VLOOKUP(B115,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},23644,null,null,0,23644,0,23644,"Y",null,1500,25144]
[98,"20403","ROOSEVELT",{"$f":"IFERROR(VLOOKUP(B116,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":29},13645,{"$f":"IFERROR(VLOOKUP(B116,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":1},118,{"$f":"IFERROR(VLOOKUP(B116,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":4},1882,15645,{"$f":"IF(D116>$D$17,_xlfn.IFNA(VLOOKUP(B116,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},15645,{"$f":"1+IF(ISNA(VLOOKUP(B116,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[99,"13160","ROYAL CITY",{"$f":"IFERROR(VLOOKUP(B117,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":258},121397,{"$f":"IFERROR(VLOOKUP(B117,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":34},4000,{"$f":"IFERROR(VLOOKUP(B117,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":57},26820,152217,{"$f":"IF(D117>$D$17,_xlfn.IFNA(VLOOKUP(B117,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},152217,{"$f":"1+IF(ISNA(VLOOKUP(B117,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},167439,null,null,0,167439,129560,37879,"Y",null,2500,169939]
[100,"17001","SEATTLE",{"$f":"IFERROR(VLOOKUP(B118,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":226},106340,{"$f":"IFERROR(VLOOKUP(B118,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":66},7764,{"$f":"IFERROR(VLOOKUP(B118,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":90},42348,156452,{"$f":"IF(D118>$D$17,_xlfn.IFNA(VLOOKUP(B118,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},132984,{"$f":"1+IF(ISNA(VLOOKUP(B118,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},132984,null,null,0,132984,113190,19794,"Y",null,2500,135484]
[101,"29101","SEDRO WOOLLEY",{"$f":"IFERROR(VLOOKUP(B119,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":207},97400,{"$f":"IFERROR(VLOOKUP(B119,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":38},4470,{"$f":"IFERROR(VLOOKUP(B119,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":89},41877,143747,{"$f":"IF(D119>$D$17,_xlfn.IFNA(VLOOKUP(B119,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},136560,{"$f":"1+IF(ISNA(VLOOKUP(B119,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},136560,null,null,0,136560,116234,20326,"Y",null,2500,139060]
[102,"39119","SELAH",{"$f":"IFERROR(VLOOKUP(B120,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":181},85166,{"$f":"IFERROR(VLOOKUP(B120,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":61},7176,{"$f":"IFERROR(VLOOKUP(B120,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":66},31055,123397,{"$f":"IF(D120>$D$17,_xlfn.IFNA(VLOOKUP(B120,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},117227,{"$f":"1+IF(ISNA(VLOOKUP(B120,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},117227,null,null,0,117227,99399,17828,"Y",null,2500,119727]
[103,"23309","SHELTON",{"$f":"IFERROR(VLOOKUP(B121,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":216},101635,{"$f":"IFERROR(VLOOKUP(B121,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":49},5764,{"$f":"IFERROR(VLOOKUP(B121,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":77},36231,143630,{"$f":"IF(D121>$D$17,_xlfn.IFNA(VLOOKUP(B121,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},122086,{"$f":"1+IF(ISNA(VLOOKUP(B121,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},134295,null,null,0,134295,74612,59683,"Y",null,2500,136795]
[104,"31201","SNOHOMISH",{"$f":"IFERROR(VLOOKUP(B122,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":90},42348,{"$f":"IFERROR(VLOOKUP(B122,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":41},4823,{"$f":"IFERROR(VLOOKUP(B122,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":37},17410,64581,{"$f":"IF(D122>$D$17,_xlfn.IFNA(VLOOKUP(B122,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.95},61352,{"$f":"1+IF(ISNA(VLOOKUP(B122,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},61352,null,null,0,61352,44135,17217,"Y",null,1500,62852]
[105,"13156","SOAP LAKE",{"$f":"IFERROR(VLOOKUP(B123,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":47},22115,{"$f":"IFERROR(VLOOKUP(B123,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":12},1412,{"$f":"IFERROR(VLOOKUP(B123,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":13},6117,29644,{"$f":"IF(D123>$D$17,_xlfn.IFNA(VLOOKUP(B123,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},29644,{"$f":"1+IF(ISNA(VLOOKUP(B123,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[106,"25118","SOUTH BEND",{"$f":"IFERROR(VLOOKUP(B124,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":13},6117,{"$f":"IFERROR(VLOOKUP(B124,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B124,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":4},1882,8352,{"$f":"IF(D124>$D$17,_xlfn.IFNA(VLOOKUP(B124,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},8352,{"$f":"1+IF(ISNA(VLOOKUP(B124,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[107,"32081","SPOKANE",{"$f":"IFERROR(VLOOKUP(B125,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":86},40466,{"$f":"IFERROR(VLOOKUP(B125,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":13},1529,{"$f":"IFERROR(VLOOKUP(B125,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":26},12234,54229,{"$f":"IF(D125>$D$17,_xlfn.IFNA(VLOOKUP(B125,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},54229,{"$f":"1+IF(ISNA(VLOOKUP(B125,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[108,"31401","STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(B126,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":22},10352,{"$f":"IFERROR(VLOOKUP(B126,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":7},823,{"$f":"IFERROR(VLOOKUP(B126,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":6},2823,13998,{"$f":"IF(D126>$D$17,_xlfn.IFNA(VLOOKUP(B126,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},13998,{"$f":"1+IF(ISNA(VLOOKUP(B126,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[109,"30303","STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(B127,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":28},13175,{"$f":"IFERROR(VLOOKUP(B127,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":2},235,{"$f":"IFERROR(VLOOKUP(B127,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":6},2823,16233,{"$f":"IF(D127>$D$17,_xlfn.IFNA(VLOOKUP(B127,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},16233,{"$f":"1+IF(ISNA(VLOOKUP(B127,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,15199,-15199,"N",null,0,0]
[110,"31311","SULTAN",{"$f":"IFERROR(VLOOKUP(B128,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":21},9881,{"$f":"IFERROR(VLOOKUP(B128,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":4},471,{"$f":"IFERROR(VLOOKUP(B128,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":4},1882,12234,{"$f":"IF(D128>$D$17,_xlfn.IFNA(VLOOKUP(B128,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},12234,{"$f":"1+IF(ISNA(VLOOKUP(B128,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[111,"39201","SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(B129,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":1719},808842,{"$f":"IFERROR(VLOOKUP(B129,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":445},52347,{"$f":"IFERROR(VLOOKUP(B129,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":542},255028,1116217,{"$f":"IF(D129>$D$17,_xlfn.IFNA(VLOOKUP(B129,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},1172028,{"$f":"1+IF(ISNA(VLOOKUP(B129,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},1289231,null,null,0,1289231,982970,306261,"Y",null,4000,1293231]
[112,"18902","SUQUAMISH TRIBAL EDUCATION DEPARTMENT",{"$f":"IFERROR(VLOOKUP(B130,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":16},7528,{"$f":"IFERROR(VLOOKUP(B130,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B130,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":10},4705,12821,{"$f":"IF(D130>$D$17,_xlfn.IFNA(VLOOKUP(B130,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},13462,{"$f":"1+IF(ISNA(VLOOKUP(B130,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},13462,null,null,0,13462,12551,911,"Y",null,1500,14962]
[113,"27010","TACOMA",{"$f":"IFERROR(VLOOKUP(B131,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":25},11763,{"$f":"IFERROR(VLOOKUP(B131,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":3},353,{"$f":"IFERROR(VLOOKUP(B131,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":14},6587,18703,{"$f":"IF(D131>$D$17,_xlfn.IFNA(VLOOKUP(B131,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},18703,{"$f":"1+IF(ISNA(VLOOKUP(B131,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[114,"14077","TAHOLA",{"$f":"IFERROR(VLOOKUP(B132,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":61},28702,{"$f":"IFERROR(VLOOKUP(B132,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":10},1176,{"$f":"IFERROR(VLOOKUP(B132,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":22},10352,40230,{"$f":"IF(D132>$D$17,_xlfn.IFNA(VLOOKUP(B132,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},40230,{"$f":"1+IF(ISNA(VLOOKUP(B132,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[115,"24404","TONASKET",{"$f":"IFERROR(VLOOKUP(B133,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":357},167979,{"$f":"IFERROR(VLOOKUP(B133,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":126},14822,{"$f":"IFERROR(VLOOKUP(B133,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":88},41407,224208,{"$f":"IF(D133>$D$17,_xlfn.IFNA(VLOOKUP(B133,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},257839,{"$f":"1+IF(ISNA(VLOOKUP(B133,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},257839,null,null,0,257839,241409,16430,"Y",null,2500,260339]
[116,"39202","TOPPENISH",{"$f":"IFERROR(VLOOKUP(B134,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":992},466766,{"$f":"IFERROR(VLOOKUP(B134,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":259},30467,{"$f":"IFERROR(VLOOKUP(B134,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":255},119985,617218,{"$f":"IF(D134>$D$17,_xlfn.IFNA(VLOOKUP(B134,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},648079,{"$f":"1+IF(ISNA(VLOOKUP(B134,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},648079,null,null,0,648079,551620,96459,"Y",null,4000,652079]
[117,"20400","TROUT LAKE",{"$f":"IFERROR(VLOOKUP(B135,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":119},55993,{"$f":"IFERROR(VLOOKUP(B135,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":13},1529,{"$f":"IFERROR(VLOOKUP(B135,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":42},19762,77284,{"$f":"IF(D135>$D$17,_xlfn.IFNA(VLOOKUP(B135,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},77284,{"$f":"1+IF(ISNA(VLOOKUP(B135,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[118,"39002","UNION GAP",{"$f":"IFERROR(VLOOKUP(B136,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":61},28702,{"$f":"IFERROR(VLOOKUP(B136,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":14},1647,{"$f":"IFERROR(VLOOKUP(B136,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":7},3294,33643,{"$f":"IF(D136>$D$17,_xlfn.IFNA(VLOOKUP(B136,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},33643,{"$f":"1+IF(ISNA(VLOOKUP(B136,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},33643,null,null,0,33643,27203,6440,"Y",null,1500,35143]
[119,"06037","VANCOUVER",{"$f":"IFERROR(VLOOKUP(B137,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":68},31996,{"$f":"IFERROR(VLOOKUP(B137,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":26},3058,{"$f":"IFERROR(VLOOKUP(B137,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":24},11293,46347,{"$f":"IF(D137>$D$17,_xlfn.IFNA(VLOOKUP(B137,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},46347,{"$f":"1+IF(ISNA(VLOOKUP(B137,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[120,"34901","WA HE LUT INDIAN TRIBAL SCHOOL",{"$f":"IFERROR(VLOOKUP(B138,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":12},5646,{"$f":"IFERROR(VLOOKUP(B138,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":2},235,{"$f":"IFERROR(VLOOKUP(B138,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":2},941,6822,{"$f":"IF(D138>$D$17,_xlfn.IFNA(VLOOKUP(B138,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},6822,{"$f":"1+IF(ISNA(VLOOKUP(B138,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},6822,null,null,0,6822,5807,1015,"Y",null,1500,8322]
[121,"13073","WAHLUKE",{"$f":"IFERROR(VLOOKUP(B139,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":1655},778728,{"$f":"IFERROR(VLOOKUP(B139,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":258},30349,{"$f":"IFERROR(VLOOKUP(B139,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":808},380189,1189266,{"$f":"IF(D139>$D$17,_xlfn.IFNA(VLOOKUP(B139,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},1367656,{"$f":"1+IF(ISNA(VLOOKUP(B139,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},1504422,null,null,0,1504422,1192096,312326,"Y",null,4000,1508422]
[122,"36140","WALLA WALLA",{"$f":"IFERROR(VLOOKUP(B140,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":119},55993,{"$f":"IFERROR(VLOOKUP(B140,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":39},4588,{"$f":"IFERROR(VLOOKUP(B140,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":43},20233,80814,{"$f":"IF(D140>$D$17,_xlfn.IFNA(VLOOKUP(B140,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},68692,{"$f":"1+IF(ISNA(VLOOKUP(B140,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},68692,null,null,0,68692,56340,12352,"Y",null,2500,71192]
[123,"39207","WAPATO",{"$f":"IFERROR(VLOOKUP(B141,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":960},451709,{"$f":"IFERROR(VLOOKUP(B141,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":278},32702,{"$f":"IFERROR(VLOOKUP(B141,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":324},152452,636863,{"$f":"IF(D141>$D$17,_xlfn.IFNA(VLOOKUP(B141,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.05},668706,{"$f":"1+IF(ISNA(VLOOKUP(B141,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},668706,null,null,0,668706,569177,99529,"Y",null,4000,672706]
[124,"13146","WARDEN",{"$f":"IFERROR(VLOOKUP(B142,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":312},146806,{"$f":"IFERROR(VLOOKUP(B142,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":52},6117,{"$f":"IFERROR(VLOOKUP(B142,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":92},43289,196212,{"$f":"IF(D142>$D$17,_xlfn.IFNA(VLOOKUP(B142,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},225644,{"$f":"1+IF(ISNA(VLOOKUP(B142,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},248208,null,null,0,248208,211264,36944,"Y",null,2500,250708]
[125,"09209","WATERVILLE",{"$f":"IFERROR(VLOOKUP(B143,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":25},11763,{"$f":"IFERROR(VLOOKUP(B143,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":5},588,{"$f":"IFERROR(VLOOKUP(B143,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":10},4705,17056,{"$f":"IF(D143>$D$17,_xlfn.IFNA(VLOOKUP(B143,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},17056,{"$f":"1+IF(ISNA(VLOOKUP(B143,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[126,"04246","WENATCHEE",{"$f":"IFERROR(VLOOKUP(B144,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":1819},855895,{"$f":"IFERROR(VLOOKUP(B144,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":548},64463,{"$f":"IFERROR(VLOOKUP(B144,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":553},260203,1180561,{"$f":"IF(D144>$D$17,_xlfn.IFNA(VLOOKUP(B144,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1.1499999999999999},1357645,{"$f":"1+IF(ISNA(VLOOKUP(B144,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},1357645,null,null,0,1357645,1155574,202071,"Y",null,4000,1361645]
[127,"39208","WEST VALLEY",{"$f":"IFERROR(VLOOKUP(B145,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":99},46583,{"$f":"IFERROR(VLOOKUP(B145,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":21},2470,{"$f":"IFERROR(VLOOKUP(B145,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":17},7999,57052,{"$f":"IF(D145>$D$17,_xlfn.IFNA(VLOOKUP(B145,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0.85},48494,{"$f":"1+IF(ISNA(VLOOKUP(B145,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},48494,null,null,0,48494,41276,7218,"Y",null,1500,49994]
[128,"21303","WHITE PASS",{"$f":"IFERROR(VLOOKUP(B146,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":55},25879,{"$f":"IFERROR(VLOOKUP(B146,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":11},1294,{"$f":"IFERROR(VLOOKUP(B146,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":20},9411,36584,{"$f":"IF(D146>$D$17,_xlfn.IFNA(VLOOKUP(B146,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},36584,{"$f":"1+IF(ISNA(VLOOKUP(B146,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},0,null,null,0,0,0,0,"N",null,0,0]
[129,"20405","WHITE SALMON",{"$f":"IFERROR(VLOOKUP(B147,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":60},28232,{"$f":"IFERROR(VLOOKUP(B147,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":20},2353,{"$f":"IFERROR(VLOOKUP(B147,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":18},8470,{"$f":"+E147+G147+I147","v":39055},{"$f":"IF(D147>$D$17,_xlfn.IFNA(VLOOKUP(B147,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},{"$f":"IF(K147=0,J147,ROUND(J147*K147,0))","v":39055},{"$f":"1+IF(ISNA(VLOOKUP(B147,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},{"$f":"IF(U147=\"y\",ROUND(L147*M147,0),0)","v":0},null,null,0,{"$f":"N147+Q147","v":0},0,{"$f":"R147-S147","v":0},"N",null,0,0]
[130,"21232","WINLOCK",{"$f":"IFERROR(VLOOKUP(B148,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":101},{"$f":"IF(D148>=10,ROUND(D148*$F$3,0),0)","v":47524},{"$f":"IFERROR(VLOOKUP(B148,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":50},{"$f":"IF(D148>=$D$17,ROUND(F148*$F$3*$F$17,0),0)","v":5882},{"$f":"IFERROR(VLOOKUP(B148,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":20},{"$f":"IF(D148>=$D$17,ROUND(H148*$F$3*$H$17,0),0)","v":9411},62817,{"$f":"IF(D148>$D$17,_xlfn.IFNA(VLOOKUP(B148,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},62817,{"$f":"1+IF(ISNA(VLOOKUP(B148,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1.1000000000000001},69099,null,null,0,69099,58813,10286,"Y",null,{"$f":"IF(U148=\"Y\",IF(D148<=99,1500,IF(AND(D148>=100,D148<=399),2500,4000)),0)","v":2500},{"$f":"W148+R148","v":71599}]
[131,"39901","YAKAMA TRIBAL SCHOOL",{"$f":"IFERROR(VLOOKUP(B149,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":61},28702,{"$f":"IFERROR(VLOOKUP(B149,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":49},5764,{"$f":"IFERROR(VLOOKUP(B149,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":31},14586,49052,{"$f":"IF(D149>$D$17,_xlfn.IFNA(VLOOKUP(B149,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},49052,{"$f":"1+IF(ISNA(VLOOKUP(B149,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},49052,null,null,0,49052,33942,15110,"Y",null,1500,50552]
[132,"39007","YAKIMA",{"$f":"IFERROR(VLOOKUP(B150,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":2399},1128803,{"$f":"IFERROR(VLOOKUP(B150,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":813},95635,{"$f":"IFERROR(VLOOKUP(B150,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":709},333606,1558044,{"$f":"IF(D150>$D$17,_xlfn.IFNA(VLOOKUP(B150,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},1558044,{"$f":"1+IF(ISNA(VLOOKUP(B150,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},1558044,null,null,0,1558044,1326145,231899,"Y",null,4000,1562044]
[133,"34002","YELM",{"$f":"IFERROR(VLOOKUP(B151,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":77},36231,{"$f":"IFERROR(VLOOKUP(B151,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":12},1412,{"$f":"IFERROR(VLOOKUP(B151,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":15},7058,44701,{"$f":"IF(D151>$D$17,_xlfn.IFNA(VLOOKUP(B151,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":0},44701,{"$f":"1+IF(ISNA(VLOOKUP(B151,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},0,null,null,0,0,0,0,"N",null,0,0]
[134,"39205","ZILLAH",{"$f":"IFERROR(VLOOKUP(B152,'[2]Enrollment 2122'!$A:$D,4,0),0)","v":96},45171,{"$f":"IFERROR(VLOOKUP(B152,'[2]Enrollment 2122'!$A:$F,6,0),0)","v":24},2823,{"$f":"IFERROR(VLOOKUP(B152,'[2]Enrollment 2122'!$A:$E,5,FALSE),0)","v":32},15057,63051,{"$f":"IF(D152>$D$17,_xlfn.IFNA(VLOOKUP(B152,'[2]other funds ftr 2021 for 2122'!$A:$I,9,FALSE),0),1)","v":1},63051,{"$f":"1+IF(ISNA(VLOOKUP(B152,'[2]Rural and Low Income 2122'!$A:$B,2,FALSE)),0,'2021-22 Final'!$M$17)","v":1},63051,null,null,0,63051,53667,9384,"Y",null,1500,64551]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"consortium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"declined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S153+S154+S155","v":0}]

{"sheet":"Enrollment 22-23","index":3,"n_rows":139,"n_cols":6,"rows_kept":139,"cut":false,"hidden":true,"merged":[]}
["CO_DIST_NUM","DIST_TITLE","Avg Students","Priority","Needs"]
[14005,"ABERDEEN",130,42,30,{"$f":"TEXT(A2,\"00000\")","v":"14005"}]
[29103,"ANACORTES",13,6,2,{"$f":"TEXT(A3,\"00000\")","v":"29103"}]
[31016,"ARLINGTON",48,31,13,"31016"]
[17408,"AUBURN",39,4,9,"17408"]
["06119","BATTLE GROUND",21,1,5,"06119"]
[17405,"BELLEVUE",10,2,3,"17405"]
[37501,"BELLINGHAM",163,63,46,"37501"]
[27403,"BETHEL",11,8,3,"27403"]
[18100,"BREMERTON",84,17,21,"18100"]
[24111,"BREWSTER",220,108,50,"24111"]
["09075","BRIDGEPORT",230,38,47,"09075"]
[29100,"BURLINGTON-EDISON",388,183,123,"29100"]
["04228","CASCADE",59,36,12,"04228"]
["04222","CASHMERE",257,44,20,"04222"]
[18401,"CENTRAL KITSAP",16,8,5,"18401"]
[32356,"CENTRAL VALLEY",16,5,4,"32356"]
[21401,"CENTRALIA",122,51,42,"21401"]
[21302,"CHEHALIS",34,14,14,"21302"]
[32360,"CHENEY",10,7,0,"32360"]
[27901,"CHIEF LESCHI TRIBAL COMPACT",13,11,0,"27901"]
[27400,"CLOVER PARK",13,9,2,"27400"]
[36250,"COLLEGE PLACE",116,62,31,"36250"]
[36400,"COLUMBIA (WALLA WALLA)",44,29,4,"36400"]
[29317,"CONWAY",31,13,8,"29317"]
[15204,"COUPEVILLE",16,6,7,"15204"]
[39090,"EAST VALLEY (YAKIMA)",235,160,32,"39090"]
["09206","EASTMONT",852,521,174,"09206"]
[31015,"EDMONDS",19,5,1,"31015"]
[19401,"ELLENSBURG",64,24,23,"19401"]
[14068,"ELMA",35,19,13,"14068"]
["04127","ENTIAT",35,12,3,"04127"]
[13165,"EPHRATA",218,99,57,"13165"]
[31002,"EVERETT",50,39,3,"31002"]
["06114","EVERGREEN (CLARK)",37,15,13,"06114"]
[17210,"FEDERAL WAY",78,31,7,"17210"]
[37502,"FERNDALE",187,39,32,"37502"]
["03053","FINLEY",106,61,23,"03053"]
[27402,"FRANKLIN PIERCE",11,6,1,"27402"]
[20404,"GOLDENDALE",67,41,10,"20404"]
[13301,"GRAND COULEE DAM",164,87,31,"13301"]
[39200,"GRANDVIEW",512,299,122,"39200"]
[39204,"GRANGER",350,156,119,"39204"]
[39203,"HIGHLAND",205,39,45,"39203"]
[17401,"HIGHLINE",17,11,5,"17401"]
[23404,"HOOD CANAL",41,30,1,"23404"]
[14028,"HOQUIAM",42,19,12,"14028"]
[10070,"INCHELIUM",18,13,0,"10070"]
["08458","KELSO",29,18,12,"08458"]
["03017","KENNEWICK",3001,1405,1012,"03017"]
[17415,"KENT",50,15,15,"17415"]
["03052","KIONA-BENTON CITY",343,209,113,"03052"]
[19403,"KITTITAS",23,4,8,"19403"]
[29311,"LA CONNER",185,139,24,"29311"]
["04129","LAKE CHELAN",223,69,52,"04129"]
[31306,"LAKEWOOD",14,3,3,"31306"]
["01158","LIND",48,32,11,"01158"]
["08122","LONGVIEW",43,23,14,"08122"]
[20406,"LYLE",42,10,6,"20406"]
[37504,"LYNDEN",172,64,30,"37504"]
[39120,"MABTON",355,208,117,"39120"]
["04019","MANSON",82,52,13,"04019"]
[31025,"MARYSVILLE",299,180,52,"31025"]
[37505,"MERIDIAN",46,33,10,"37505"]
[31103,"MONROE",15,8,4,"31103"]
[13161,"MOSES LAKE",497,142,139,"13161"]
[21206,"MOSSYROCK",49,21,9,{"$f":"TEXT(A67,\"00000\")","v":"21206"}]
[39209,"MOUNT ADAMS",193,158,18,"39209"]
[37507,"MOUNT BAKER",55,30,11,"37507"]
[29320,"MOUNT VERNON",1586,490,549,"29320"]
[17903,"MUCKLESHOOT INDIAN TRIBE",22,14,1,"17903"]
[31006,"MUKILTEO",33,8,15,"31006"]
[39003,"NACHES VALLEY",118,58,30,"39003"]
[25155,"NASELLE-GRAYS RIVER VALLEY",55,33,12,"25155"]
[24014,"NESPELEM",44,7,9,"24014"]
[37506,"NOOKSACK VALLEY",201,29,27,"37506"]
[14064,"NORTH BEACH",45,26,5,"14064"]
[11051,"NORTH FRANKLIN",686,466,179,"11051"]
[18400,"NORTH KITSAP",65,12,28,"18400"]
[23403,"NORTH MASON",14,1,3,"23403"]
[34003,"NORTH THURSTON PUBLIC SCHOOLS",47,30,6,"34003"]
[15201,"OAK HARBOR",23,12,8,"15201"]
[25101,"OCEAN BEACH",56,27,19,"25101"]
[14172,"OCOSTA",56,18,15,"14172"]
[24105,"OKANOGAN",83,23,24,"24105"]
[34111,"OLYMPIA",32,15,11,"34111"]
[24019,"OMAK",51,28,5,"24019"]
["09013","ORONDO",89,11,15,"09013"]
[24410,"OROVILLE",79,14,21,"24410"]
["01147","OTHELLO",894,475,255,"01147"]
[11001,"PASCO",1939,1044,635,"11001"]
[24122,"PATEROS",68,23,11,"24122"]
["03050","PATERSON",27,13,7,"03050"]
[36402,"PRESCOTT",41,4,9,"36402"]
["03116","PROSSER",782,451,284,"03116"]
[16020,"QUEETS-CLEARWATER",11,5,2,"16020"]
["05402","QUILLAYUTE VALLEY",85,35,32,"05402"]
[13144,"QUINCY",520,284,144,"13144"]
[17403,"RENTON",26,18,3,"17403"]
["03400","RICHLAND",230,143,63,"03400"]
["06122","RIDGEFIELD",26,14,10,"06122"]
[34401,"ROCHESTER",38,9,13,"34401"]
[20403,"ROOSEVELT",29,4,1,"20403"]
[13160,"ROYAL",213,119,40,"13160"]
[28149,"SAN JUAN ISLAND",15,12,2,"28149"]
[17001,"SEATTLE PUBLIC SCHOOLS",226,90,66,"17001"]
[29101,"SEDRO-WOOLLEY",207,89,38,"29101"]
[39119,"SELAH",204,106,74,"39119"]
[23309,"SHELTON",216,77,49,"23309"]
[31201,"SNOHOMISH",90,37,41,"31201"]
[13156,"SOAP LAKE",51,29,14,"13156"]
[32081,"SPOKANE",95,42,17,"32081"]
[31401,"STANWOOD-CAMANO",22,6,7,"31401"]
[30303,"STEVENSON-CARSON",31,24,2,"30303"]
[31311,"SULTAN",21,4,4,"31311"]
[39201,"SUNNYSIDE",1849,1054,442,"39201"]
[27010,"TACOMA",25,14,3,"27010"]
[14077,"TAHOLAH",63,22,18,"14077"]
[24404,"TONASKET",306,181,76,"24404"]
[39202,"TOPPENISH",853,448,225,"39202"]
[20400,"TROUT LAKE",119,42,13,"20400"]
[39002,"UNION GAP",52,31,15,"39002"]
["06037","VANCOUVER",68,24,26,"06037"]
[34901,"WA HE LUT INDIAN SCHOOL",15,13,0,"34901"]
[13073,"WAHLUKE",1773,1322,281,"13073"]
[36140,"WALLA WALLA PUBLIC SCHOOLS",119,43,39,"36140"]
[39207,"WAPATO",896,569,181,"39207"]
[13146,"WARDEN",276,140,58,"13146"]
["09209","WATERVILLE",23,8,7,"09209"]
[33049,"WELLPINIT",96,34,19,"33049"]
["04246","WENATCHEE",1555,1004,425,{"$f":"TEXT(A131,\"00000\")","v":"04246"}]
[39208,"WEST VALLEY (YAKIMA)",114,48,40,"39208"]
[21303,"WHITE PASS",55,20,11,"21303"]
[20405,"WHITE SALMON VALLEY",60,18,20,"20405"]
[21232,"WINLOCK",97,39,28,"21232"]
[39901,"YAKAMA NATION TRIBAL COMPACT",61,31,49,"39901"]
[39007,"YAKIMA",2039,1279,517,"39007"]
[34002,"YELM",62,53,0,"34002"]
[39205,"ZILLAH",96,32,24,"39205"]

{"sheet":"Rural and Low Income 22-23","index":4,"n_rows":135,"n_cols":4,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
["CoDis","District",null,"Ask Tony May for the list of current year REAP amd RLIS districts"]
[14005,"Aberdeen School District"]
[22017,"Almira School District"]
[1122,"Benge School District"]
[20203,"Bickleton School District"]
[21234,"Boistfort School District"]
[24111,"Brewster School District"]
[16046,"Brinnon School District"]
[5401,"Cape Flattery School District"]
[27019,"Carbonado School District"]
[20215,"Centerville School District"]
[33036,"Chewelah School District"]
[38300,"Colfax School District"]
[38306,"Colton School District"]
[33206,"Columbia (Stevens) School District"]
[29011,"Concrete School District"]
[29317,"Conway School District"]
[14099,"Cosmopolis School District"]
[13151,"Coulee-Hartline School District"]
[5313,"Crescent School District"]
[22073,"Creston School District"]
[10050,"Curlew School District"]
[26059,"Cusick School District"]
[19007,"Damman School District"]
[31330,"Darrington School District"]
[22207,"Davenport School District"]
[7002,"Dayton School District"]
[36101,"Dixie School District"]
[19028,"Easton School District"]
[38308,"Endicott School District"]
[4127,"Entiat School District"]
[21036,"Evaline School District"]
[33205,"Evergreen School District (Stevens)"]
[38302,"Garfield School District"]
[20401,"Glenwood School District"]
[39204,"Granger School District"]
[23054,"Grapeview School District"]
[32312,"Great Northern School District"]
[6103,"Green Mountain School District"]
[22204,"Harrington School District"]
[23404,"Hood Canal School District"]
[14028,"Hoquiam School District"]
[10070,"Inchelium School District"]
[31063,"Index Elementary School District 63"]
[36901,"Innovation Schools"]
[11056,"Kahlotus School District"]
[10003,"Keller School District"]
[20402,"Klickitat School District"]
[38126,"LaCrosse School District"]
[14097,"Lake Quinault School District"]
[38264,"Lamont School District"]
[32362,"Liberty School District"]
[1158,"Lind School District"]
[33183,"Loon Lake School District"]
[28144,"Lopez School District"]
[20406,"Lyle School District"]
[39120,"Mabton School District"]
[9207,"Mansfield School District"]
[33207,"Mary Walker School District"]
[14065,"McCleary School District"]
[24350,"Methow Valley School District"]
[30031,"Mill A School District"]
[21214,"Morton School District"]
[21206,"Mossyrock School District"]
[39209,"Mount Adams School District"]
[30029,"Mount Pleasant School District"]
[25155,"Naselle-Grays River Valley School District"]
[24014,"Nespelem School District #14"]
[26056,"Newport School District"]
[25200,"North River School District"]
[33211,"Northport School District"]
[38324,"Oakesdale School District"]
[14400,"Oakville School District"]
[14172,"Ocosta School District"]
[22105,"Odessa School District"]
[24105,"Okanogan School District"]
[24019,"Omak School District"]
[33030,"Onion Creek School District"]
[32123,"Orchard Prairie School District"]
[10065,"Orient School District"]
[9013,"Orondo School District"]
[24410,"Oroville School District"]
[9102,"Palisades School District"]
[38301,"Palouse School District"]
[24122,"Pateros School District"]
[3050,"Paterson School District"]
[21301,"Pe Ell School District"]
[12110,"Pomeroy School District"]
[16050,"Port Townsend School District"]
[36402,"Prescott School District"]
[16020,"Queets-Clearwater School District"]
[5402,"Quillayute Valley School District"]
[25116,"Raymond School District"]
[22009,"Reardan-Edwall School District"]
[10309,"Republic School District"]
[1160,"Ritzville School District"]
[20403,"Roosevelt School District"]
[38320,"Rosalia School District"]
[13160,"Royal School District"]
[14104,"Satsop School District"]
[26070,"Selkirk School District"]
[28010,"Shaw Island School District"]
[23309,"Shelton School District"]
[30002,"Skamania School District"]
[17404,"Skykomish School District"]
[13156,"Soap Lake School District"]
[25118,"South Bend School District"]
[23042,"Southside School District"]
[22008,"Sprague School District"]
[38322,"St. John School District"]
[11054,"Star School District No. 054"]
[7035,"Starbuck School District"]
[4069,"Stehekin School District"]
[38304,"Steptoe School District"]
[30303,"Stevenson-Carson School District"]
[33202,"Summit Valley School District"]
[39201,"Sunnyside School District"]
[14077,"Taholah School District"]
[38265,"Tekoa School District"]
[19400,"Thorp School District"]
[24404,"Tonasket School District"]
[36300,"Touchet School District"]
[20400,"Trout Lake School District"]
[35200,"Wahkiakum School District"]
[36401,"Waitsburg School District"]
[13146,"Warden School District"]
[1109,"Washtucna School District"]
[9209,"Waterville School District"]
[33049,"Wellpinit School District #49"]
[21303,"White Pass School District"]
[22200,"Wilbur School District"]
[25160,"Willapa Valley School District"]
[13167,"Wilson Creek School District"]
[14117,"Wishkah Valley School District"]
[20094,"Wishram School District"]

{"sheet":"other funds ftr 2022","index":5,"n_rows":139,"n_cols":9,"rows_kept":139,"cut":false,"hidden":true,"merged":[]}
["CCDDD","Migrant Districts","Title III 21-22","Title I A 21-22","LAP 21-22","TBIP 21-22","Title I C 21-22","Title I C as % of Revs","\"Other Funds\" Factor"]
[14005,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(TRIM(A2),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A2),[3]iGRANTS!$G:$I,3,FALSE),0)","v":59966},{"$f":"IFERROR(VLOOKUP(TRIM(A2),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1558636},{"$f":"IFERROR(VLOOKUP(TRIM(A2),[5]Sheet1!$A:$E,5,FALSE),0)","v":2272017.16},{"$f":"IFERROR(VLOOKUP(TRIM(A2),[5]Sheet1!$A:$E,4,FALSE),0)","v":644755.75},{"$f":"IFERROR(VLOOKUP(TRIM(A2),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":75126},{"$f":"IFERROR(G2/SUM(C2:G2),0)","v":1.6294541844044445E-2},{"$f":"IF(AND(H2>=[2]Assumptions!$E$56,H2<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H2>=[2]Assumptions!$E$57,H2<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H2>=[2]Assumptions!$E$58,H2<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H2>=[2]Assumptions!$E$59,H2<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H2>=[2]Assumptions!$E$60,H2<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[29103,"ANACORTES",{"$f":"IFERROR(VLOOKUP(TRIM(A3),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A3),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A3),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":451693},{"$f":"IFERROR(VLOOKUP(TRIM(A3),[5]Sheet1!$A:$E,5,FALSE),0)","v":473494.53},{"$f":"IFERROR(VLOOKUP(TRIM(A3),[5]Sheet1!$A:$E,4,FALSE),0)","v":89453.119999999995},{"$f":"IFERROR(VLOOKUP(TRIM(A3),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H3>=[2]Assumptions!$E$56,H3<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H3>=[2]Assumptions!$E$57,H3<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H3>=[2]Assumptions!$E$58,H3<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H3>=[2]Assumptions!$E$59,H3<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H3>=[2]Assumptions!$E$60,H3<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[31016,"ARLINGTON",{"$f":"IFERROR(VLOOKUP(TRIM(A4),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A4),[3]iGRANTS!$G:$I,3,FALSE),0)","v":37980},{"$f":"IFERROR(VLOOKUP(TRIM(A4),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":560273},{"$f":"IFERROR(VLOOKUP(TRIM(A4),[5]Sheet1!$A:$E,5,FALSE),0)","v":1299384.44},{"$f":"IFERROR(VLOOKUP(TRIM(A4),[5]Sheet1!$A:$E,4,FALSE),0)","v":506103.66},{"$f":"IFERROR(VLOOKUP(TRIM(A4),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H4>=[2]Assumptions!$E$56,H4<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H4>=[2]Assumptions!$E$57,H4<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H4>=[2]Assumptions!$E$58,H4<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H4>=[2]Assumptions!$E$59,H4<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H4>=[2]Assumptions!$E$60,H4<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[17408,"AUBURN",{"$f":"IFERROR(VLOOKUP(TRIM(A5),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A5),[3]iGRANTS!$G:$I,3,FALSE),0)","v":513944},{"$f":"IFERROR(VLOOKUP(TRIM(A5),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":4113446},{"$f":"IFERROR(VLOOKUP(TRIM(A5),[5]Sheet1!$A:$E,5,FALSE),0)","v":10007514.33},{"$f":"IFERROR(VLOOKUP(TRIM(A5),[5]Sheet1!$A:$E,4,FALSE),0)","v":6939660.1200000001},{"$f":"IFERROR(VLOOKUP(TRIM(A5),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H5>=[2]Assumptions!$E$56,H5<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H5>=[2]Assumptions!$E$57,H5<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H5>=[2]Assumptions!$E$58,H5<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H5>=[2]Assumptions!$E$59,H5<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H5>=[2]Assumptions!$E$60,H5<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["06119","BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(TRIM(A6),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A6),[3]iGRANTS!$G:$I,3,FALSE),0)","v":110326},{"$f":"IFERROR(VLOOKUP(TRIM(A6),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1798707},{"$f":"IFERROR(VLOOKUP(TRIM(A6),[5]Sheet1!$A:$E,5,FALSE),0)","v":2458260.09},{"$f":"IFERROR(VLOOKUP(TRIM(A6),[5]Sheet1!$A:$E,4,FALSE),0)","v":1297720.1399999999},{"$f":"IFERROR(VLOOKUP(TRIM(A6),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H6>=[2]Assumptions!$E$56,H6<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H6>=[2]Assumptions!$E$57,H6<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H6>=[2]Assumptions!$E$58,H6<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H6>=[2]Assumptions!$E$59,H6<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H6>=[2]Assumptions!$E$60,H6<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[17405,"BELLEVUE",{"$f":"IFERROR(VLOOKUP(TRIM(A7),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A7),[3]iGRANTS!$G:$I,3,FALSE),0)","v":424255},{"$f":"IFERROR(VLOOKUP(TRIM(A7),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1852875},{"$f":"IFERROR(VLOOKUP(TRIM(A7),[5]Sheet1!$A:$E,5,FALSE),0)","v":2404488},{"$f":"IFERROR(VLOOKUP(TRIM(A7),[5]Sheet1!$A:$E,4,FALSE),0)","v":5612529.96},{"$f":"IFERROR(VLOOKUP(TRIM(A7),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H7>=[2]Assumptions!$E$56,H7<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H7>=[2]Assumptions!$E$57,H7<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H7>=[2]Assumptions!$E$58,H7<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H7>=[2]Assumptions!$E$59,H7<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H7>=[2]Assumptions!$E$60,H7<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[37501,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(TRIM(A8),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A8),[3]iGRANTS!$G:$I,3,FALSE),0)","v":118517},{"$f":"IFERROR(VLOOKUP(TRIM(A8),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2135829},{"$f":"IFERROR(VLOOKUP(TRIM(A8),[5]Sheet1!$A:$E,5,FALSE),0)","v":3455680.57},{"$f":"IFERROR(VLOOKUP(TRIM(A8),[5]Sheet1!$A:$E,4,FALSE),0)","v":1320356.3500000001},{"$f":"IFERROR(VLOOKUP(TRIM(A8),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H8>=[2]Assumptions!$E$56,H8<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H8>=[2]Assumptions!$E$57,H8<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H8>=[2]Assumptions!$E$58,H8<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H8>=[2]Assumptions!$E$59,H8<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H8>=[2]Assumptions!$E$60,H8<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[27403,"BETHEL",{"$f":"IFERROR(VLOOKUP(TRIM(A9),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A9),[3]iGRANTS!$G:$I,3,FALSE),0)","v":149952},{"$f":"IFERROR(VLOOKUP(TRIM(A9),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":4111949},{"$f":"IFERROR(VLOOKUP(TRIM(A9),[5]Sheet1!$A:$E,5,FALSE),0)","v":8918618.8300000001},{"$f":"IFERROR(VLOOKUP(TRIM(A9),[5]Sheet1!$A:$E,4,FALSE),0)","v":1963963.1},{"$f":"IFERROR(VLOOKUP(TRIM(A9),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H9>=[2]Assumptions!$E$56,H9<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H9>=[2]Assumptions!$E$57,H9<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H9>=[2]Assumptions!$E$58,H9<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H9>=[2]Assumptions!$E$59,H9<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H9>=[2]Assumptions!$E$60,H9<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[18100,"BREMERTON",{"$f":"IFERROR(VLOOKUP(TRIM(A10),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A10),[3]iGRANTS!$G:$I,3,FALSE),0)","v":62827},{"$f":"IFERROR(VLOOKUP(TRIM(A10),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1359921},{"$f":"IFERROR(VLOOKUP(TRIM(A10),[5]Sheet1!$A:$E,5,FALSE),0)","v":3392005.12},{"$f":"IFERROR(VLOOKUP(TRIM(A10),[5]Sheet1!$A:$E,4,FALSE),0)","v":779926.18},{"$f":"IFERROR(VLOOKUP(TRIM(A10),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H10>=[2]Assumptions!$E$56,H10<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H10>=[2]Assumptions!$E$57,H10<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H10>=[2]Assumptions!$E$58,H10<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H10>=[2]Assumptions!$E$59,H10<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H10>=[2]Assumptions!$E$60,H10<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[24111,"BREWSTER",{"$f":"IFERROR(VLOOKUP(TRIM(A11),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A11),[3]iGRANTS!$G:$I,3,FALSE),0)","v":47588},{"$f":"IFERROR(VLOOKUP(TRIM(A11),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":282888},{"$f":"IFERROR(VLOOKUP(TRIM(A11),[5]Sheet1!$A:$E,5,FALSE),0)","v":820148.96},{"$f":"IFERROR(VLOOKUP(TRIM(A11),[5]Sheet1!$A:$E,4,FALSE),0)","v":530873.56999999995},{"$f":"IFERROR(VLOOKUP(TRIM(A11),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":138078},7.5884689499704644E-2,{"$f":"IF(AND(H11>=[2]Assumptions!$E$56,H11<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H11>=[2]Assumptions!$E$57,H11<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H11>=[2]Assumptions!$E$58,H11<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H11>=[2]Assumptions!$E$59,H11<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H11>=[2]Assumptions!$E$60,H11<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
["09075","BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(TRIM(A12),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A12),[3]iGRANTS!$G:$I,3,FALSE),0)","v":51960},{"$f":"IFERROR(VLOOKUP(TRIM(A12),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":374502},{"$f":"IFERROR(VLOOKUP(TRIM(A12),[5]Sheet1!$A:$E,5,FALSE),0)","v":654710.36},{"$f":"IFERROR(VLOOKUP(TRIM(A12),[5]Sheet1!$A:$E,4,FALSE),0)","v":537120.26},{"$f":"IFERROR(VLOOKUP(TRIM(A12),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":129405},7.4043128810806533E-2,{"$f":"IF(AND(H12>=[2]Assumptions!$E$56,H12<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H12>=[2]Assumptions!$E$57,H12<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H12>=[2]Assumptions!$E$58,H12<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H12>=[2]Assumptions!$E$59,H12<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H12>=[2]Assumptions!$E$60,H12<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[29100,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(TRIM(A13),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A13),[3]iGRANTS!$G:$I,3,FALSE),0)","v":100165},{"$f":"IFERROR(VLOOKUP(TRIM(A13),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1281342},{"$f":"IFERROR(VLOOKUP(TRIM(A13),[5]Sheet1!$A:$E,5,FALSE),0)","v":1656815.58},{"$f":"IFERROR(VLOOKUP(TRIM(A13),[5]Sheet1!$A:$E,4,FALSE),0)","v":1277371.8899999999},{"$f":"IFERROR(VLOOKUP(TRIM(A13),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":155613},3.480257196448179E-2,{"$f":"IF(AND(H13>=[2]Assumptions!$E$56,H13<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H13>=[2]Assumptions!$E$57,H13<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H13>=[2]Assumptions!$E$58,H13<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H13>=[2]Assumptions!$E$59,H13<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H13>=[2]Assumptions!$E$60,H13<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
["04228","CASCADE",{"$f":"IFERROR(VLOOKUP(TRIM(A14),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A14),[3]iGRANTS!$G:$I,3,FALSE),0)","v":19813},{"$f":"IFERROR(VLOOKUP(TRIM(A14),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":432551},{"$f":"IFERROR(VLOOKUP(TRIM(A14),[5]Sheet1!$A:$E,5,FALSE),0)","v":330877.24},{"$f":"IFERROR(VLOOKUP(TRIM(A14),[5]Sheet1!$A:$E,4,FALSE),0)","v":228052.67},{"$f":"IFERROR(VLOOKUP(TRIM(A14),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":32840},3.1451904478420778E-2,{"$f":"IF(AND(H14>=[2]Assumptions!$E$56,H14<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H14>=[2]Assumptions!$E$57,H14<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H14>=[2]Assumptions!$E$58,H14<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H14>=[2]Assumptions!$E$59,H14<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H14>=[2]Assumptions!$E$60,H14<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
["04222","CASHMERE",{"$f":"IFERROR(VLOOKUP(TRIM(A15),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A15),[3]iGRANTS!$G:$I,3,FALSE),0)","v":28646},{"$f":"IFERROR(VLOOKUP(TRIM(A15),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":397676},{"$f":"IFERROR(VLOOKUP(TRIM(A15),[5]Sheet1!$A:$E,5,FALSE),0)","v":417887.4},{"$f":"IFERROR(VLOOKUP(TRIM(A15),[5]Sheet1!$A:$E,4,FALSE),0)","v":309235.71999999997},{"$f":"IFERROR(VLOOKUP(TRIM(A15),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":140935},0.10888223468697895,{"$f":"IF(AND(H15>=[2]Assumptions!$E$56,H15<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H15>=[2]Assumptions!$E$57,H15<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H15>=[2]Assumptions!$E$58,H15<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H15>=[2]Assumptions!$E$59,H15<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H15>=[2]Assumptions!$E$60,H15<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[18401,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(TRIM(A16),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A16),[3]iGRANTS!$G:$I,3,FALSE),0)","v":52189},{"$f":"IFERROR(VLOOKUP(TRIM(A16),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1250820},{"$f":"IFERROR(VLOOKUP(TRIM(A16),[5]Sheet1!$A:$E,5,FALSE),0)","v":2939548.91},{"$f":"IFERROR(VLOOKUP(TRIM(A16),[5]Sheet1!$A:$E,4,FALSE),0)","v":751988.19},{"$f":"IFERROR(VLOOKUP(TRIM(A16),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H16>=[2]Assumptions!$E$56,H16<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H16>=[2]Assumptions!$E$57,H16<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H16>=[2]Assumptions!$E$58,H16<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H16>=[2]Assumptions!$E$59,H16<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H16>=[2]Assumptions!$E$60,H16<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[32356,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A17),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A17),[3]iGRANTS!$G:$I,3,FALSE),0)","v":70103},{"$f":"IFERROR(VLOOKUP(TRIM(A17),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2798634},{"$f":"IFERROR(VLOOKUP(TRIM(A17),[5]Sheet1!$A:$E,5,FALSE),0)","v":3540249.48},{"$f":"IFERROR(VLOOKUP(TRIM(A17),[5]Sheet1!$A:$E,4,FALSE),0)","v":765941.77},{"$f":"IFERROR(VLOOKUP(TRIM(A17),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H17>=[2]Assumptions!$E$56,H17<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H17>=[2]Assumptions!$E$57,H17<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H17>=[2]Assumptions!$E$58,H17<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H17>=[2]Assumptions!$E$59,H17<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H17>=[2]Assumptions!$E$60,H17<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[21401,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(TRIM(A18),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A18),[3]iGRANTS!$G:$I,3,FALSE),0)","v":60265},{"$f":"IFERROR(VLOOKUP(TRIM(A18),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1200611},{"$f":"IFERROR(VLOOKUP(TRIM(A18),[5]Sheet1!$A:$E,5,FALSE),0)","v":2557303.41},{"$f":"IFERROR(VLOOKUP(TRIM(A18),[5]Sheet1!$A:$E,4,FALSE),0)","v":722695.37},{"$f":"IFERROR(VLOOKUP(TRIM(A18),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":51115},1.1131340105029589E-2,{"$f":"IF(AND(H18>=[2]Assumptions!$E$56,H18<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H18>=[2]Assumptions!$E$57,H18<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H18>=[2]Assumptions!$E$58,H18<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H18>=[2]Assumptions!$E$59,H18<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H18>=[2]Assumptions!$E$60,H18<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[21302,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(TRIM(A19),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A19),[3]iGRANTS!$G:$I,3,FALSE),0)","v":16016},{"$f":"IFERROR(VLOOKUP(TRIM(A19),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":457793},{"$f":"IFERROR(VLOOKUP(TRIM(A19),[5]Sheet1!$A:$E,5,FALSE),0)","v":1227436.6200000001},{"$f":"IFERROR(VLOOKUP(TRIM(A19),[5]Sheet1!$A:$E,4,FALSE),0)","v":181025.73},{"$f":"IFERROR(VLOOKUP(TRIM(A19),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":17532},9.2283235525403191E-3,{"$f":"IF(AND(H19>=[2]Assumptions!$E$56,H19<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H19>=[2]Assumptions!$E$57,H19<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H19>=[2]Assumptions!$E$58,H19<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H19>=[2]Assumptions!$E$59,H19<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H19>=[2]Assumptions!$E$60,H19<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[32360,"CHENEY",{"$f":"IFERROR(VLOOKUP(TRIM(A20),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A20),[3]iGRANTS!$G:$I,3,FALSE),0)","v":27844},{"$f":"IFERROR(VLOOKUP(TRIM(A20),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":911337},{"$f":"IFERROR(VLOOKUP(TRIM(A20),[5]Sheet1!$A:$E,5,FALSE),0)","v":1851131.94},{"$f":"IFERROR(VLOOKUP(TRIM(A20),[5]Sheet1!$A:$E,4,FALSE),0)","v":391427.96},{"$f":"IFERROR(VLOOKUP(TRIM(A20),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H20>=[2]Assumptions!$E$56,H20<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H20>=[2]Assumptions!$E$57,H20<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H20>=[2]Assumptions!$E$58,H20<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H20>=[2]Assumptions!$E$59,H20<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H20>=[2]Assumptions!$E$60,H20<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[27901,"CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(TRIM(A21),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A21),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A21),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A21),[5]Sheet1!$A:$E,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A21),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A21),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":5607},1,{"$f":"IF(AND(H21>=[2]Assumptions!$E$56,H21<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H21>=[2]Assumptions!$E$57,H21<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H21>=[2]Assumptions!$E$58,H21<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H21>=[2]Assumptions!$E$59,H21<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H21>=[2]Assumptions!$E$60,H21<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[27400,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(TRIM(A22),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A22),[3]iGRANTS!$G:$I,3,FALSE),0)","v":225889},{"$f":"IFERROR(VLOOKUP(TRIM(A22),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":4625743},{"$f":"IFERROR(VLOOKUP(TRIM(A22),[5]Sheet1!$A:$E,5,FALSE),0)","v":8177721.2800000003},{"$f":"IFERROR(VLOOKUP(TRIM(A22),[5]Sheet1!$A:$E,4,FALSE),0)","v":2681030.91},{"$f":"IFERROR(VLOOKUP(TRIM(A22),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H22>=[2]Assumptions!$E$56,H22<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H22>=[2]Assumptions!$E$57,H22<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H22>=[2]Assumptions!$E$58,H22<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H22>=[2]Assumptions!$E$59,H22<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H22>=[2]Assumptions!$E$60,H22<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[36250,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(TRIM(A23),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A23),[3]iGRANTS!$G:$I,3,FALSE),0)","v":42441},{"$f":"IFERROR(VLOOKUP(TRIM(A23),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":377073},{"$f":"IFERROR(VLOOKUP(TRIM(A23),[5]Sheet1!$A:$E,5,FALSE),0)","v":965140.13},{"$f":"IFERROR(VLOOKUP(TRIM(A23),[5]Sheet1!$A:$E,4,FALSE),0)","v":451396.3},{"$f":"IFERROR(VLOOKUP(TRIM(A23),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":48985},2.5986248969336351E-2,{"$f":"IF(AND(H23>=[2]Assumptions!$E$56,H23<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H23>=[2]Assumptions!$E$57,H23<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H23>=[2]Assumptions!$E$58,H23<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H23>=[2]Assumptions!$E$59,H23<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H23>=[2]Assumptions!$E$60,H23<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[36400,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(TRIM(A24),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A24),[3]iGRANTS!$G:$I,3,FALSE),0)","v":15673},{"$f":"IFERROR(VLOOKUP(TRIM(A24),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":283444},{"$f":"IFERROR(VLOOKUP(TRIM(A24),[5]Sheet1!$A:$E,5,FALSE),0)","v":452922.3},{"$f":"IFERROR(VLOOKUP(TRIM(A24),[5]Sheet1!$A:$E,4,FALSE),0)","v":213749.63},{"$f":"IFERROR(VLOOKUP(TRIM(A24),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":25396},2.5621858475995997E-2,{"$f":"IF(AND(H24>=[2]Assumptions!$E$56,H24<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H24>=[2]Assumptions!$E$57,H24<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H24>=[2]Assumptions!$E$58,H24<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H24>=[2]Assumptions!$E$59,H24<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H24>=[2]Assumptions!$E$60,H24<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[29317,"CONWAY",{"$f":"IFERROR(VLOOKUP(TRIM(A25),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A25),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A25),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":62253},{"$f":"IFERROR(VLOOKUP(TRIM(A25),[5]Sheet1!$A:$E,5,FALSE),0)","v":57124.91},{"$f":"IFERROR(VLOOKUP(TRIM(A25),[5]Sheet1!$A:$E,4,FALSE),0)","v":47480.89},{"$f":"IFERROR(VLOOKUP(TRIM(A25),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":23304},0.12254762761170955,{"$f":"IF(AND(H25>=[2]Assumptions!$E$56,H25<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H25>=[2]Assumptions!$E$57,H25<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H25>=[2]Assumptions!$E$58,H25<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H25>=[2]Assumptions!$E$59,H25<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H25>=[2]Assumptions!$E$60,H25<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[15204,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(TRIM(A26),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A26),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A26),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":223375},{"$f":"IFERROR(VLOOKUP(TRIM(A26),[5]Sheet1!$A:$E,5,FALSE),0)","v":228952.55},{"$f":"IFERROR(VLOOKUP(TRIM(A26),[5]Sheet1!$A:$E,4,FALSE),0)","v":61266.65},{"$f":"IFERROR(VLOOKUP(TRIM(A26),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":5361},1.0330371484860349E-2,{"$f":"IF(AND(H26>=[2]Assumptions!$E$56,H26<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H26>=[2]Assumptions!$E$57,H26<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H26>=[2]Assumptions!$E$58,H26<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H26>=[2]Assumptions!$E$59,H26<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H26>=[2]Assumptions!$E$60,H26<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[39090,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(TRIM(A27),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A27),[3]iGRANTS!$G:$I,3,FALSE),0)","v":47429},{"$f":"IFERROR(VLOOKUP(TRIM(A27),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":713563},{"$f":"IFERROR(VLOOKUP(TRIM(A27),[5]Sheet1!$A:$E,5,FALSE),0)","v":1987024.43},{"$f":"IFERROR(VLOOKUP(TRIM(A27),[5]Sheet1!$A:$E,4,FALSE),0)","v":540579.97},{"$f":"IFERROR(VLOOKUP(TRIM(A27),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H27>=[2]Assumptions!$E$56,H27<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H27>=[2]Assumptions!$E$57,H27<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H27>=[2]Assumptions!$E$58,H27<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H27>=[2]Assumptions!$E$59,H27<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H27>=[2]Assumptions!$E$60,H27<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["09206","EASTMONT",{"$f":"IFERROR(VLOOKUP(TRIM(A28),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A28),[3]iGRANTS!$G:$I,3,FALSE),0)","v":141213},{"$f":"IFERROR(VLOOKUP(TRIM(A28),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1393249},{"$f":"IFERROR(VLOOKUP(TRIM(A28),[5]Sheet1!$A:$E,5,FALSE),0)","v":3699133.16},{"$f":"IFERROR(VLOOKUP(TRIM(A28),[5]Sheet1!$A:$E,4,FALSE),0)","v":1642017.7},{"$f":"IFERROR(VLOOKUP(TRIM(A28),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":511986},6.9303438059169331E-2,{"$f":"IF(AND(H28>=[2]Assumptions!$E$56,H28<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H28>=[2]Assumptions!$E$57,H28<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H28>=[2]Assumptions!$E$58,H28<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H28>=[2]Assumptions!$E$59,H28<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H28>=[2]Assumptions!$E$60,H28<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[31015,"EDMONDS",{"$f":"IFERROR(VLOOKUP(TRIM(A29),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A29),[3]iGRANTS!$G:$I,3,FALSE),0)","v":427780},{"$f":"IFERROR(VLOOKUP(TRIM(A29),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":3233897},{"$f":"IFERROR(VLOOKUP(TRIM(A29),[5]Sheet1!$A:$E,5,FALSE),0)","v":5727712.4800000004},{"$f":"IFERROR(VLOOKUP(TRIM(A29),[5]Sheet1!$A:$E,4,FALSE),0)","v":5854510.7599999998},{"$f":"IFERROR(VLOOKUP(TRIM(A29),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H29>=[2]Assumptions!$E$56,H29<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H29>=[2]Assumptions!$E$57,H29<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H29>=[2]Assumptions!$E$58,H29<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H29>=[2]Assumptions!$E$59,H29<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H29>=[2]Assumptions!$E$60,H29<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[19401,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(TRIM(A30),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A30),[3]iGRANTS!$G:$I,3,FALSE),0)","v":32512},{"$f":"IFERROR(VLOOKUP(TRIM(A30),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":659864},{"$f":"IFERROR(VLOOKUP(TRIM(A30),[5]Sheet1!$A:$E,5,FALSE),0)","v":1002513.04},{"$f":"IFERROR(VLOOKUP(TRIM(A30),[5]Sheet1!$A:$E,4,FALSE),0)","v":347316.63},{"$f":"IFERROR(VLOOKUP(TRIM(A30),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":21956},1.063676373760007E-2,{"$f":"IF(AND(H30>=[2]Assumptions!$E$56,H30<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H30>=[2]Assumptions!$E$57,H30<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H30>=[2]Assumptions!$E$58,H30<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H30>=[2]Assumptions!$E$59,H30<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H30>=[2]Assumptions!$E$60,H30<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[14068,"ELMA",{"$f":"IFERROR(VLOOKUP(TRIM(A31),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A31),[3]iGRANTS!$G:$I,3,FALSE),0)","v":16176},{"$f":"IFERROR(VLOOKUP(TRIM(A31),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":420396},{"$f":"IFERROR(VLOOKUP(TRIM(A31),[5]Sheet1!$A:$E,5,FALSE),0)","v":1138938.06},{"$f":"IFERROR(VLOOKUP(TRIM(A31),[5]Sheet1!$A:$E,4,FALSE),0)","v":194254.56},{"$f":"IFERROR(VLOOKUP(TRIM(A31),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H31>=[2]Assumptions!$E$56,H31<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H31>=[2]Assumptions!$E$57,H31<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H31>=[2]Assumptions!$E$58,H31<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H31>=[2]Assumptions!$E$59,H31<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H31>=[2]Assumptions!$E$60,H31<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["04127","ENTIAT",{"$f":"IFERROR(VLOOKUP(TRIM(A32),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A32),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A32),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":158499},{"$f":"IFERROR(VLOOKUP(TRIM(A32),[5]Sheet1!$A:$E,5,FALSE),0)","v":217297.4},{"$f":"IFERROR(VLOOKUP(TRIM(A32),[5]Sheet1!$A:$E,4,FALSE),0)","v":80566.41},{"$f":"IFERROR(VLOOKUP(TRIM(A32),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H32>=[2]Assumptions!$E$56,H32<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H32>=[2]Assumptions!$E$57,H32<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H32>=[2]Assumptions!$E$58,H32<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H32>=[2]Assumptions!$E$59,H32<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H32>=[2]Assumptions!$E$60,H32<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[13165,"EPHRATA",{"$f":"IFERROR(VLOOKUP(TRIM(A33),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A33),[3]iGRANTS!$G:$I,3,FALSE),0)","v":47682},{"$f":"IFERROR(VLOOKUP(TRIM(A33),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":551228},{"$f":"IFERROR(VLOOKUP(TRIM(A33),[5]Sheet1!$A:$E,5,FALSE),0)","v":1442607.63},{"$f":"IFERROR(VLOOKUP(TRIM(A33),[5]Sheet1!$A:$E,4,FALSE),0)","v":576596.81999999995},{"$f":"IFERROR(VLOOKUP(TRIM(A33),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":114523},4.1909328293806412E-2,{"$f":"IF(AND(H33>=[2]Assumptions!$E$56,H33<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H33>=[2]Assumptions!$E$57,H33<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H33>=[2]Assumptions!$E$58,H33<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H33>=[2]Assumptions!$E$59,H33<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H33>=[2]Assumptions!$E$60,H33<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[31002,"EVERETT",{"$f":"IFERROR(VLOOKUP(TRIM(A34),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A34),[3]iGRANTS!$G:$I,3,FALSE),0)","v":438098},{"$f":"IFERROR(VLOOKUP(TRIM(A34),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":3108318},{"$f":"IFERROR(VLOOKUP(TRIM(A34),[5]Sheet1!$A:$E,5,FALSE),0)","v":7603275.1100000003},{"$f":"IFERROR(VLOOKUP(TRIM(A34),[5]Sheet1!$A:$E,4,FALSE),0)","v":5796356.2300000004},{"$f":"IFERROR(VLOOKUP(TRIM(A34),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},{"$f":"IFERROR(G34/SUM(C34:G34),0)","v":0},{"$f":"IF(AND(H34>=[2]Assumptions!$E$56,H34<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H34>=[2]Assumptions!$E$57,H34<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H34>=[2]Assumptions!$E$58,H34<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H34>=[2]Assumptions!$E$59,H34<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H34>=[2]Assumptions!$E$60,H34<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["06114","EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(TRIM(A35),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A35),[3]iGRANTS!$G:$I,3,FALSE),0)","v":465827},{"$f":"IFERROR(VLOOKUP(TRIM(A35),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":6812654},{"$f":"IFERROR(VLOOKUP(TRIM(A35),[5]Sheet1!$A:$E,5,FALSE),0)","v":11519257.67},{"$f":"IFERROR(VLOOKUP(TRIM(A35),[5]Sheet1!$A:$E,4,FALSE),0)","v":5388163.9299999997},{"$f":"IFERROR(VLOOKUP(TRIM(A35),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H35>=[2]Assumptions!$E$56,H35<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H35>=[2]Assumptions!$E$57,H35<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H35>=[2]Assumptions!$E$58,H35<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H35>=[2]Assumptions!$E$59,H35<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H35>=[2]Assumptions!$E$60,H35<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[17210,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(TRIM(A36),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A36),[3]iGRANTS!$G:$I,3,FALSE),0)","v":674030},{"$f":"IFERROR(VLOOKUP(TRIM(A36),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":6768344},{"$f":"IFERROR(VLOOKUP(TRIM(A36),[5]Sheet1!$A:$E,5,FALSE),0)","v":15289179.449999999},{"$f":"IFERROR(VLOOKUP(TRIM(A36),[5]Sheet1!$A:$E,4,FALSE),0)","v":8521099.2599999998},{"$f":"IFERROR(VLOOKUP(TRIM(A36),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H36>=[2]Assumptions!$E$56,H36<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H36>=[2]Assumptions!$E$57,H36<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H36>=[2]Assumptions!$E$58,H36<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H36>=[2]Assumptions!$E$59,H36<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H36>=[2]Assumptions!$E$60,H36<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[37502,"FERNDALE",{"$f":"IFERROR(VLOOKUP(TRIM(A37),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A37),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A37),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1041645},{"$f":"IFERROR(VLOOKUP(TRIM(A37),[5]Sheet1!$A:$E,5,FALSE),0)","v":1729436.79},{"$f":"IFERROR(VLOOKUP(TRIM(A37),[5]Sheet1!$A:$E,4,FALSE),0)","v":586523.02},{"$f":"IFERROR(VLOOKUP(TRIM(A37),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":88174},2.5588990141825151E-2,{"$f":"IF(AND(H37>=[2]Assumptions!$E$56,H37<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H37>=[2]Assumptions!$E$57,H37<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H37>=[2]Assumptions!$E$58,H37<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H37>=[2]Assumptions!$E$59,H37<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H37>=[2]Assumptions!$E$60,H37<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
["03053","FINLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A38),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A38),[3]iGRANTS!$G:$I,3,FALSE),0)","v":25283},{"$f":"IFERROR(VLOOKUP(TRIM(A38),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":388276},{"$f":"IFERROR(VLOOKUP(TRIM(A38),[5]Sheet1!$A:$E,5,FALSE),0)","v":665570.02},{"$f":"IFERROR(VLOOKUP(TRIM(A38),[5]Sheet1!$A:$E,4,FALSE),0)","v":255153.76},{"$f":"IFERROR(VLOOKUP(TRIM(A38),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":36335},2.6509943567199309E-2,{"$f":"IF(AND(H38>=[2]Assumptions!$E$56,H38<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H38>=[2]Assumptions!$E$57,H38<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H38>=[2]Assumptions!$E$58,H38<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H38>=[2]Assumptions!$E$59,H38<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H38>=[2]Assumptions!$E$60,H38<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[27402,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(TRIM(A39),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A39),[3]iGRANTS!$G:$I,3,FALSE),0)","v":123732},{"$f":"IFERROR(VLOOKUP(TRIM(A39),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2898300},{"$f":"IFERROR(VLOOKUP(TRIM(A39),[5]Sheet1!$A:$E,5,FALSE),0)","v":5764366.5700000003},{"$f":"IFERROR(VLOOKUP(TRIM(A39),[5]Sheet1!$A:$E,4,FALSE),0)","v":1512000.26},{"$f":"IFERROR(VLOOKUP(TRIM(A39),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H39>=[2]Assumptions!$E$56,H39<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H39>=[2]Assumptions!$E$57,H39<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H39>=[2]Assumptions!$E$58,H39<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H39>=[2]Assumptions!$E$59,H39<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H39>=[2]Assumptions!$E$60,H39<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[20404,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(TRIM(A40),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A40),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A40),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":393264},{"$f":"IFERROR(VLOOKUP(TRIM(A40),[5]Sheet1!$A:$E,5,FALSE),0)","v":714878.76},{"$f":"IFERROR(VLOOKUP(TRIM(A40),[5]Sheet1!$A:$E,4,FALSE),0)","v":120705.5},{"$f":"IFERROR(VLOOKUP(TRIM(A40),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":34693},2.7456958548389625E-2,{"$f":"IF(AND(H40>=[2]Assumptions!$E$56,H40<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H40>=[2]Assumptions!$E$57,H40<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H40>=[2]Assumptions!$E$58,H40<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H40>=[2]Assumptions!$E$59,H40<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H40>=[2]Assumptions!$E$60,H40<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[13301,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(TRIM(A41),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A41),[3]iGRANTS!$G:$I,3,FALSE),0)","v":16382},{"$f":"IFERROR(VLOOKUP(TRIM(A41),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":189526},{"$f":"IFERROR(VLOOKUP(TRIM(A41),[5]Sheet1!$A:$E,5,FALSE),0)","v":532808.22},{"$f":"IFERROR(VLOOKUP(TRIM(A41),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A41),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H41>=[2]Assumptions!$E$56,H41<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H41>=[2]Assumptions!$E$57,H41<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H41>=[2]Assumptions!$E$58,H41<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H41>=[2]Assumptions!$E$59,H41<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H41>=[2]Assumptions!$E$60,H41<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[39200,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(TRIM(A42),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A42),[3]iGRANTS!$G:$I,3,FALSE),0)","v":156726},{"$f":"IFERROR(VLOOKUP(TRIM(A42),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1328000},{"$f":"IFERROR(VLOOKUP(TRIM(A42),[5]Sheet1!$A:$E,5,FALSE),0)","v":2847774.88},{"$f":"IFERROR(VLOOKUP(TRIM(A42),[5]Sheet1!$A:$E,4,FALSE),0)","v":1699391.25},{"$f":"IFERROR(VLOOKUP(TRIM(A42),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":350565},5.492633837714473E-2,{"$f":"IF(AND(H42>=[2]Assumptions!$E$56,H42<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H42>=[2]Assumptions!$E$57,H42<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H42>=[2]Assumptions!$E$58,H42<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H42>=[2]Assumptions!$E$59,H42<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H42>=[2]Assumptions!$E$60,H42<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[39204,"GRANGER",{"$f":"IFERROR(VLOOKUP(TRIM(A43),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A43),[3]iGRANTS!$G:$I,3,FALSE),0)","v":78409},{"$f":"IFERROR(VLOOKUP(TRIM(A43),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":962129},{"$f":"IFERROR(VLOOKUP(TRIM(A43),[5]Sheet1!$A:$E,5,FALSE),0)","v":1224989.33},{"$f":"IFERROR(VLOOKUP(TRIM(A43),[5]Sheet1!$A:$E,4,FALSE),0)","v":947480.54},{"$f":"IFERROR(VLOOKUP(TRIM(A43),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":245048},7.0862938371206829E-2,{"$f":"IF(AND(H43>=[2]Assumptions!$E$56,H43<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H43>=[2]Assumptions!$E$57,H43<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H43>=[2]Assumptions!$E$58,H43<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H43>=[2]Assumptions!$E$59,H43<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H43>=[2]Assumptions!$E$60,H43<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[39203,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(TRIM(A44),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A44),[3]iGRANTS!$G:$I,3,FALSE),0)","v":40040},{"$f":"IFERROR(VLOOKUP(TRIM(A44),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":302719},{"$f":"IFERROR(VLOOKUP(TRIM(A44),[5]Sheet1!$A:$E,5,FALSE),0)","v":831008.65},{"$f":"IFERROR(VLOOKUP(TRIM(A44),[5]Sheet1!$A:$E,4,FALSE),0)","v":476094.8},{"$f":"IFERROR(VLOOKUP(TRIM(A44),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":107338},6.1084664529877625E-2,{"$f":"IF(AND(H44>=[2]Assumptions!$E$56,H44<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H44>=[2]Assumptions!$E$57,H44<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H44>=[2]Assumptions!$E$58,H44<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H44>=[2]Assumptions!$E$59,H44<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H44>=[2]Assumptions!$E$60,H44<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[17401,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(TRIM(A45),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A45),[3]iGRANTS!$G:$I,3,FALSE),0)","v":852880},{"$f":"IFERROR(VLOOKUP(TRIM(A45),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":6525589},{"$f":"IFERROR(VLOOKUP(TRIM(A45),[5]Sheet1!$A:$E,5,FALSE),0)","v":14608680.960000001},{"$f":"IFERROR(VLOOKUP(TRIM(A45),[5]Sheet1!$A:$E,4,FALSE),0)","v":9871124.9800000004},{"$f":"IFERROR(VLOOKUP(TRIM(A45),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H45>=[2]Assumptions!$E$56,H45<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H45>=[2]Assumptions!$E$57,H45<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H45>=[2]Assumptions!$E$58,H45<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H45>=[2]Assumptions!$E$59,H45<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H45>=[2]Assumptions!$E$60,H45<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[23404,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(TRIM(A46),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A46),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A46),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":225690},{"$f":"IFERROR(VLOOKUP(TRIM(A46),[5]Sheet1!$A:$E,5,FALSE),0)","v":218660.75},{"$f":"IFERROR(VLOOKUP(TRIM(A46),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A46),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H46>=[2]Assumptions!$E$56,H46<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H46>=[2]Assumptions!$E$57,H46<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H46>=[2]Assumptions!$E$58,H46<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H46>=[2]Assumptions!$E$59,H46<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H46>=[2]Assumptions!$E$60,H46<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[14028,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(TRIM(A47),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A47),[3]iGRANTS!$G:$I,3,FALSE),0)","v":12333},{"$f":"IFERROR(VLOOKUP(TRIM(A47),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":663137},{"$f":"IFERROR(VLOOKUP(TRIM(A47),[5]Sheet1!$A:$E,5,FALSE),0)","v":1135763.99},{"$f":"IFERROR(VLOOKUP(TRIM(A47),[5]Sheet1!$A:$E,4,FALSE),0)","v":138868.99},{"$f":"IFERROR(VLOOKUP(TRIM(A47),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":13761},7.0071044329658716E-3,{"$f":"IF(AND(H47>=[2]Assumptions!$E$56,H47<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H47>=[2]Assumptions!$E$57,H47<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H47>=[2]Assumptions!$E$58,H47<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H47>=[2]Assumptions!$E$59,H47<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H47>=[2]Assumptions!$E$60,H47<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[10070,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(TRIM(A48),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A48),[3]iGRANTS!$G:$I,3,FALSE),0)","v":13704},{"$f":"IFERROR(VLOOKUP(TRIM(A48),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":122412},{"$f":"IFERROR(VLOOKUP(TRIM(A48),[5]Sheet1!$A:$E,5,FALSE),0)","v":175809.1},{"$f":"IFERROR(VLOOKUP(TRIM(A48),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A48),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H48>=[2]Assumptions!$E$56,H48<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H48>=[2]Assumptions!$E$57,H48<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H48>=[2]Assumptions!$E$58,H48<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H48>=[2]Assumptions!$E$59,H48<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H48>=[2]Assumptions!$E$60,H48<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["08458","KELSO",{"$f":"IFERROR(VLOOKUP(TRIM(A49),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A49),[3]iGRANTS!$G:$I,3,FALSE),0)","v":41801},{"$f":"IFERROR(VLOOKUP(TRIM(A49),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1514199},{"$f":"IFERROR(VLOOKUP(TRIM(A49),[5]Sheet1!$A:$E,5,FALSE),0)","v":3083361.02},{"$f":"IFERROR(VLOOKUP(TRIM(A49),[5]Sheet1!$A:$E,4,FALSE),0)","v":454183.28},{"$f":"IFERROR(VLOOKUP(TRIM(A49),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H49>=[2]Assumptions!$E$56,H49<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H49>=[2]Assumptions!$E$57,H49<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H49>=[2]Assumptions!$E$58,H49<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H49>=[2]Assumptions!$E$59,H49<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H49>=[2]Assumptions!$E$60,H49<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["03017","KENNEWICK",{"$f":"IFERROR(VLOOKUP(TRIM(A50),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A50),[3]iGRANTS!$G:$I,3,FALSE),0)","v":367697},{"$f":"IFERROR(VLOOKUP(TRIM(A50),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":7177009},{"$f":"IFERROR(VLOOKUP(TRIM(A50),[5]Sheet1!$A:$E,5,FALSE),0)","v":10330276.92},{"$f":"IFERROR(VLOOKUP(TRIM(A50),[5]Sheet1!$A:$E,4,FALSE),0)","v":4138007.61},{"$f":"IFERROR(VLOOKUP(TRIM(A50),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":1794682},7.5382505271715444E-2,{"$f":"IF(AND(H50>=[2]Assumptions!$E$56,H50<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H50>=[2]Assumptions!$E$57,H50<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H50>=[2]Assumptions!$E$58,H50<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H50>=[2]Assumptions!$E$59,H50<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H50>=[2]Assumptions!$E$60,H50<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[17415,"KENT",{"$f":"IFERROR(VLOOKUP(TRIM(A51),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A51),[3]iGRANTS!$G:$I,3,FALSE),0)","v":784310},{"$f":"IFERROR(VLOOKUP(TRIM(A51),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":8212446},{"$f":"IFERROR(VLOOKUP(TRIM(A51),[5]Sheet1!$A:$E,5,FALSE),0)","v":13288592.130000001},{"$f":"IFERROR(VLOOKUP(TRIM(A51),[5]Sheet1!$A:$E,4,FALSE),0)","v":10216398.42},{"$f":"IFERROR(VLOOKUP(TRIM(A51),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H51>=[2]Assumptions!$E$56,H51<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H51>=[2]Assumptions!$E$57,H51<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H51>=[2]Assumptions!$E$58,H51<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H51>=[2]Assumptions!$E$59,H51<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H51>=[2]Assumptions!$E$60,H51<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["03052","KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(TRIM(A52),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A52),[3]iGRANTS!$G:$I,3,FALSE),0)","v":44937},{"$f":"IFERROR(VLOOKUP(TRIM(A52),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":416390},{"$f":"IFERROR(VLOOKUP(TRIM(A52),[5]Sheet1!$A:$E,5,FALSE),0)","v":983728.74},{"$f":"IFERROR(VLOOKUP(TRIM(A52),[5]Sheet1!$A:$E,4,FALSE),0)","v":538850.11},{"$f":"IFERROR(VLOOKUP(TRIM(A52),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":204373},9.3394404465408962E-2,{"$f":"IF(AND(H52>=[2]Assumptions!$E$56,H52<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H52>=[2]Assumptions!$E$57,H52<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H52>=[2]Assumptions!$E$58,H52<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H52>=[2]Assumptions!$E$59,H52<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H52>=[2]Assumptions!$E$60,H52<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[19403,"KITTITAS",{"$f":"IFERROR(VLOOKUP(TRIM(A53),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A53),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A53),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":99108},{"$f":"IFERROR(VLOOKUP(TRIM(A53),[5]Sheet1!$A:$E,5,FALSE),0)","v":175711.26},{"$f":"IFERROR(VLOOKUP(TRIM(A53),[5]Sheet1!$A:$E,4,FALSE),0)","v":53721.63},{"$f":"IFERROR(VLOOKUP(TRIM(A53),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H53>=[2]Assumptions!$E$56,H53<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H53>=[2]Assumptions!$E$57,H53<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H53>=[2]Assumptions!$E$58,H53<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H53>=[2]Assumptions!$E$59,H53<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H53>=[2]Assumptions!$E$60,H53<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[29311,"LA CONNER",{"$f":"IFERROR(VLOOKUP(TRIM(A54),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A54),[3]iGRANTS!$G:$I,3,FALSE),0)","v":21919},{"$f":"IFERROR(VLOOKUP(TRIM(A54),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":140457},{"$f":"IFERROR(VLOOKUP(TRIM(A54),[5]Sheet1!$A:$E,5,FALSE),0)","v":362508.2},{"$f":"IFERROR(VLOOKUP(TRIM(A54),[5]Sheet1!$A:$E,4,FALSE),0)","v":24002.5},{"$f":"IFERROR(VLOOKUP(TRIM(A54),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":127923},0.18900881591974822,{"$f":"IF(AND(H54>=[2]Assumptions!$E$56,H54<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H54>=[2]Assumptions!$E$57,H54<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H54>=[2]Assumptions!$E$58,H54<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H54>=[2]Assumptions!$E$59,H54<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H54>=[2]Assumptions!$E$60,H54<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["04129","LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(TRIM(A55),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A55),[3]iGRANTS!$G:$I,3,FALSE),0)","v":49604},{"$f":"IFERROR(VLOOKUP(TRIM(A55),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":224231},{"$f":"IFERROR(VLOOKUP(TRIM(A55),[5]Sheet1!$A:$E,5,FALSE),0)","v":852043.14},{"$f":"IFERROR(VLOOKUP(TRIM(A55),[5]Sheet1!$A:$E,4,FALSE),0)","v":531930.71},{"$f":"IFERROR(VLOOKUP(TRIM(A55),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":128259},7.1810821744537859E-2,{"$f":"IF(AND(H55>=[2]Assumptions!$E$56,H55<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H55>=[2]Assumptions!$E$57,H55<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H55>=[2]Assumptions!$E$58,H55<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H55>=[2]Assumptions!$E$59,H55<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H55>=[2]Assumptions!$E$60,H55<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[31306,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(TRIM(A56),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A56),[3]iGRANTS!$G:$I,3,FALSE),0)","v":23932},{"$f":"IFERROR(VLOOKUP(TRIM(A56),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":334426},{"$f":"IFERROR(VLOOKUP(TRIM(A56),[5]Sheet1!$A:$E,5,FALSE),0)","v":681384.52},{"$f":"IFERROR(VLOOKUP(TRIM(A56),[5]Sheet1!$A:$E,4,FALSE),0)","v":362066.37},{"$f":"IFERROR(VLOOKUP(TRIM(A56),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H56>=[2]Assumptions!$E$56,H56<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H56>=[2]Assumptions!$E$57,H56<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H56>=[2]Assumptions!$E$58,H56<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H56>=[2]Assumptions!$E$59,H56<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H56>=[2]Assumptions!$E$60,H56<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["01158","LIND",{"$f":"IFERROR(VLOOKUP(TRIM(A57),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A57),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A57),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":65750},{"$f":"IFERROR(VLOOKUP(TRIM(A57),[5]Sheet1!$A:$E,5,FALSE),0)","v":141077.76000000001},{"$f":"IFERROR(VLOOKUP(TRIM(A57),[5]Sheet1!$A:$E,4,FALSE),0)","v":45264.57},{"$f":"IFERROR(VLOOKUP(TRIM(A57),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":31791},0.1119861458578776,{"$f":"IF(AND(H57>=[2]Assumptions!$E$56,H57<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H57>=[2]Assumptions!$E$57,H57<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H57>=[2]Assumptions!$E$58,H57<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H57>=[2]Assumptions!$E$59,H57<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H57>=[2]Assumptions!$E$60,H57<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
["08122","LONGVIEW",{"$f":"IFERROR(VLOOKUP(TRIM(A58),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A58),[3]iGRANTS!$G:$I,3,FALSE),0)","v":58365},{"$f":"IFERROR(VLOOKUP(TRIM(A58),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2445538},{"$f":"IFERROR(VLOOKUP(TRIM(A58),[5]Sheet1!$A:$E,5,FALSE),0)","v":3632703.33},{"$f":"IFERROR(VLOOKUP(TRIM(A58),[5]Sheet1!$A:$E,4,FALSE),0)","v":623324.75},{"$f":"IFERROR(VLOOKUP(TRIM(A58),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H58>=[2]Assumptions!$E$56,H58<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H58>=[2]Assumptions!$E$57,H58<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H58>=[2]Assumptions!$E$58,H58<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H58>=[2]Assumptions!$E$59,H58<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H58>=[2]Assumptions!$E$60,H58<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[20406,"LYLE",{"$f":"IFERROR(VLOOKUP(TRIM(A59),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A59),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A59),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":232969},{"$f":"IFERROR(VLOOKUP(TRIM(A59),[5]Sheet1!$A:$E,5,FALSE),0)","v":140882.07999999999},{"$f":"IFERROR(VLOOKUP(TRIM(A59),[5]Sheet1!$A:$E,4,FALSE),0)","v":11147.96},{"$f":"IFERROR(VLOOKUP(TRIM(A59),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H59>=[2]Assumptions!$E$56,H59<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H59>=[2]Assumptions!$E$57,H59<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H59>=[2]Assumptions!$E$58,H59<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H59>=[2]Assumptions!$E$59,H59<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H59>=[2]Assumptions!$E$60,H59<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[37504,"LYNDEN",{"$f":"IFERROR(VLOOKUP(TRIM(A60),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A60),[3]iGRANTS!$G:$I,3,FALSE),0)","v":49053},{"$f":"IFERROR(VLOOKUP(TRIM(A60),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":411156},{"$f":"IFERROR(VLOOKUP(TRIM(A60),[5]Sheet1!$A:$E,5,FALSE),0)","v":624658.43999999994},{"$f":"IFERROR(VLOOKUP(TRIM(A60),[5]Sheet1!$A:$E,4,FALSE),0)","v":578394.49},{"$f":"IFERROR(VLOOKUP(TRIM(A60),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":95918},5.4524269157618231E-2,{"$f":"IF(AND(H60>=[2]Assumptions!$E$56,H60<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H60>=[2]Assumptions!$E$57,H60<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H60>=[2]Assumptions!$E$58,H60<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H60>=[2]Assumptions!$E$59,H60<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H60>=[2]Assumptions!$E$60,H60<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[39120,"MABTON",{"$f":"IFERROR(VLOOKUP(TRIM(A61),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A61),[3]iGRANTS!$G:$I,3,FALSE),0)","v":49168},{"$f":"IFERROR(VLOOKUP(TRIM(A61),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":361457},{"$f":"IFERROR(VLOOKUP(TRIM(A61),[5]Sheet1!$A:$E,5,FALSE),0)","v":762524.3},{"$f":"IFERROR(VLOOKUP(TRIM(A61),[5]Sheet1!$A:$E,4,FALSE),0)","v":519821.71},{"$f":"IFERROR(VLOOKUP(TRIM(A61),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":222916},0.11635132909012208,{"$f":"IF(AND(H61>=[2]Assumptions!$E$56,H61<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H61>=[2]Assumptions!$E$57,H61<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H61>=[2]Assumptions!$E$58,H61<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H61>=[2]Assumptions!$E$59,H61<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H61>=[2]Assumptions!$E$60,H61<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
["04019","MANSON",{"$f":"IFERROR(VLOOKUP(TRIM(A62),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A62),[3]iGRANTS!$G:$I,3,FALSE),0)","v":30085},{"$f":"IFERROR(VLOOKUP(TRIM(A62),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":108161},{"$f":"IFERROR(VLOOKUP(TRIM(A62),[5]Sheet1!$A:$E,5,FALSE),0)","v":432527.58},{"$f":"IFERROR(VLOOKUP(TRIM(A62),[5]Sheet1!$A:$E,4,FALSE),0)","v":335592.04},{"$f":"IFERROR(VLOOKUP(TRIM(A62),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":53366},5.5605128442053411E-2,{"$f":"IF(AND(H62>=[2]Assumptions!$E$56,H62<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H62>=[2]Assumptions!$E$57,H62<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H62>=[2]Assumptions!$E$58,H62<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H62>=[2]Assumptions!$E$59,H62<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H62>=[2]Assumptions!$E$60,H62<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[31025,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(TRIM(A63),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A63),[3]iGRANTS!$G:$I,3,FALSE),0)","v":175509},{"$f":"IFERROR(VLOOKUP(TRIM(A63),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1976312},{"$f":"IFERROR(VLOOKUP(TRIM(A63),[5]Sheet1!$A:$E,5,FALSE),0)","v":5056484.68},{"$f":"IFERROR(VLOOKUP(TRIM(A63),[5]Sheet1!$A:$E,4,FALSE),0)","v":1863825.13},{"$f":"IFERROR(VLOOKUP(TRIM(A63),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":114381},1.2450971855877908E-2,{"$f":"IF(AND(H63>=[2]Assumptions!$E$56,H63<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H63>=[2]Assumptions!$E$57,H63<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H63>=[2]Assumptions!$E$58,H63<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H63>=[2]Assumptions!$E$59,H63<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H63>=[2]Assumptions!$E$60,H63<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[37505,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(TRIM(A64),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A64),[3]iGRANTS!$G:$I,3,FALSE),0)","v":31208},{"$f":"IFERROR(VLOOKUP(TRIM(A64),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":277965},{"$f":"IFERROR(VLOOKUP(TRIM(A64),[5]Sheet1!$A:$E,5,FALSE),0)","v":376854.93},{"$f":"IFERROR(VLOOKUP(TRIM(A64),[5]Sheet1!$A:$E,4,FALSE),0)","v":292282.96000000002},{"$f":"IFERROR(VLOOKUP(TRIM(A64),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H64>=[2]Assumptions!$E$56,H64<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H64>=[2]Assumptions!$E$57,H64<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H64>=[2]Assumptions!$E$58,H64<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H64>=[2]Assumptions!$E$59,H64<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H64>=[2]Assumptions!$E$60,H64<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[31103,"MONROE",{"$f":"IFERROR(VLOOKUP(TRIM(A65),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A65),[3]iGRANTS!$G:$I,3,FALSE),0)","v":89185},{"$f":"IFERROR(VLOOKUP(TRIM(A65),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":578293},{"$f":"IFERROR(VLOOKUP(TRIM(A65),[5]Sheet1!$A:$E,5,FALSE),0)","v":1358728.35},{"$f":"IFERROR(VLOOKUP(TRIM(A65),[5]Sheet1!$A:$E,4,FALSE),0)","v":1198995.97},{"$f":"IFERROR(VLOOKUP(TRIM(A65),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H65>=[2]Assumptions!$E$56,H65<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H65>=[2]Assumptions!$E$57,H65<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H65>=[2]Assumptions!$E$58,H65<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H65>=[2]Assumptions!$E$59,H65<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H65>=[2]Assumptions!$E$60,H65<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[13161,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(TRIM(A66),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A66),[3]iGRANTS!$G:$I,3,FALSE),0)","v":162377},{"$f":"IFERROR(VLOOKUP(TRIM(A66),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2584544},{"$f":"IFERROR(VLOOKUP(TRIM(A66),[5]Sheet1!$A:$E,5,FALSE),0)","v":5598946.4500000002},{"$f":"IFERROR(VLOOKUP(TRIM(A66),[5]Sheet1!$A:$E,4,FALSE),0)","v":1937007.94},{"$f":"IFERROR(VLOOKUP(TRIM(A66),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":256343},{"$f":"IFERROR(G66/SUM(C66:G66),0)","v":2.4322771434666133E-2},{"$f":"IF(AND(H66>=[2]Assumptions!$E$56,H66<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H66>=[2]Assumptions!$E$57,H66<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H66>=[2]Assumptions!$E$58,H66<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H66>=[2]Assumptions!$E$59,H66<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H66>=[2]Assumptions!$E$60,H66<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[21206,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(TRIM(A67),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A67),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A67),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":174601},{"$f":"IFERROR(VLOOKUP(TRIM(A67),[5]Sheet1!$A:$E,5,FALSE),0)","v":350444.19},{"$f":"IFERROR(VLOOKUP(TRIM(A67),[5]Sheet1!$A:$E,4,FALSE),0)","v":88030.45},{"$f":"IFERROR(VLOOKUP(TRIM(A67),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":25425},3.9819850454652646E-2,{"$f":"IF(AND(H67>=[2]Assumptions!$E$56,H67<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H67>=[2]Assumptions!$E$57,H67<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H67>=[2]Assumptions!$E$58,H67<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H67>=[2]Assumptions!$E$59,H67<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H67>=[2]Assumptions!$E$60,H67<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[39209,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(TRIM(A68),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A68),[3]iGRANTS!$G:$I,3,FALSE),0)","v":60951},{"$f":"IFERROR(VLOOKUP(TRIM(A68),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":449765},{"$f":"IFERROR(VLOOKUP(TRIM(A68),[5]Sheet1!$A:$E,5,FALSE),0)","v":778960.55},{"$f":"IFERROR(VLOOKUP(TRIM(A68),[5]Sheet1!$A:$E,4,FALSE),0)","v":192302.33},{"$f":"IFERROR(VLOOKUP(TRIM(A68),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H68>=[2]Assumptions!$E$56,H68<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H68>=[2]Assumptions!$E$57,H68<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H68>=[2]Assumptions!$E$58,H68<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H68>=[2]Assumptions!$E$59,H68<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H68>=[2]Assumptions!$E$60,H68<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[37507,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(TRIM(A69),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A69),[3]iGRANTS!$G:$I,3,FALSE),0)","v":17297},{"$f":"IFERROR(VLOOKUP(TRIM(A69),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":681686},{"$f":"IFERROR(VLOOKUP(TRIM(A69),[5]Sheet1!$A:$E,5,FALSE),0)","v":867388.31},{"$f":"IFERROR(VLOOKUP(TRIM(A69),[5]Sheet1!$A:$E,4,FALSE),0)","v":154046.32},{"$f":"IFERROR(VLOOKUP(TRIM(A69),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":14723},8.4851911974420189E-3,{"$f":"IF(AND(H69>=[2]Assumptions!$E$56,H69<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H69>=[2]Assumptions!$E$57,H69<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H69>=[2]Assumptions!$E$58,H69<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H69>=[2]Assumptions!$E$59,H69<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H69>=[2]Assumptions!$E$60,H69<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[29320,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(TRIM(A70),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A70),[3]iGRANTS!$G:$I,3,FALSE),0)","v":225616},{"$f":"IFERROR(VLOOKUP(TRIM(A70),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2096038},{"$f":"IFERROR(VLOOKUP(TRIM(A70),[5]Sheet1!$A:$E,5,FALSE),0)","v":4783722.3600000003},{"$f":"IFERROR(VLOOKUP(TRIM(A70),[5]Sheet1!$A:$E,4,FALSE),0)","v":2633979.7599999998},{"$f":"IFERROR(VLOOKUP(TRIM(A70),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":930719},8.7227033505646007E-2,{"$f":"IF(AND(H70>=[2]Assumptions!$E$56,H70<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H70>=[2]Assumptions!$E$57,H70<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H70>=[2]Assumptions!$E$58,H70<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H70>=[2]Assumptions!$E$59,H70<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H70>=[2]Assumptions!$E$60,H70<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[17903,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(TRIM(A71),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A71),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A71),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A71),[5]Sheet1!$A:$E,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A71),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A71),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":8009},1,{"$f":"IF(AND(H71>=[2]Assumptions!$E$56,H71<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H71>=[2]Assumptions!$E$57,H71<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H71>=[2]Assumptions!$E$58,H71<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H71>=[2]Assumptions!$E$59,H71<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H71>=[2]Assumptions!$E$60,H71<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[31006,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(TRIM(A72),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A72),[3]iGRANTS!$G:$I,3,FALSE),0)","v":430023},{"$f":"IFERROR(VLOOKUP(TRIM(A72),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":3416813},{"$f":"IFERROR(VLOOKUP(TRIM(A72),[5]Sheet1!$A:$E,5,FALSE),0)","v":8263099.1200000001},{"$f":"IFERROR(VLOOKUP(TRIM(A72),[5]Sheet1!$A:$E,4,FALSE),0)","v":5822006.3300000001},{"$f":"IFERROR(VLOOKUP(TRIM(A72),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H72>=[2]Assumptions!$E$56,H72<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H72>=[2]Assumptions!$E$57,H72<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H72>=[2]Assumptions!$E$58,H72<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H72>=[2]Assumptions!$E$59,H72<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H72>=[2]Assumptions!$E$60,H72<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[39003,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A73),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A73),[3]iGRANTS!$G:$I,3,FALSE),0)","v":10663},{"$f":"IFERROR(VLOOKUP(TRIM(A73),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":295193},{"$f":"IFERROR(VLOOKUP(TRIM(A73),[5]Sheet1!$A:$E,5,FALSE),0)","v":627414.48},{"$f":"IFERROR(VLOOKUP(TRIM(A73),[5]Sheet1!$A:$E,4,FALSE),0)","v":127336.61},{"$f":"IFERROR(VLOOKUP(TRIM(A73),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H73>=[2]Assumptions!$E$56,H73<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H73>=[2]Assumptions!$E$57,H73<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H73>=[2]Assumptions!$E$58,H73<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H73>=[2]Assumptions!$E$59,H73<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H73>=[2]Assumptions!$E$60,H73<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[25155,"NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A74),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A74),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A74),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":77685},{"$f":"IFERROR(VLOOKUP(TRIM(A74),[5]Sheet1!$A:$E,5,FALSE),0)","v":194008.3},{"$f":"IFERROR(VLOOKUP(TRIM(A74),[5]Sheet1!$A:$E,4,FALSE),0)","v":19892.93},{"$f":"IFERROR(VLOOKUP(TRIM(A74),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":46356},0.13717137393571677,{"$f":"IF(AND(H74>=[2]Assumptions!$E$56,H74<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H74>=[2]Assumptions!$E$57,H74<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H74>=[2]Assumptions!$E$58,H74<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H74>=[2]Assumptions!$E$59,H74<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H74>=[2]Assumptions!$E$60,H74<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[24014,"NESPELEM",{"$f":"IFERROR(VLOOKUP(TRIM(A75),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A75),[3]iGRANTS!$G:$I,3,FALSE),0)","v":17274},{"$f":"IFERROR(VLOOKUP(TRIM(A75),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":139780},{"$f":"IFERROR(VLOOKUP(TRIM(A75),[5]Sheet1!$A:$E,5,FALSE),0)","v":120336.76},{"$f":"IFERROR(VLOOKUP(TRIM(A75),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A75),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":17402},5.9031300497339213E-2,{"$f":"IF(AND(H75>=[2]Assumptions!$E$56,H75<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H75>=[2]Assumptions!$E$57,H75<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H75>=[2]Assumptions!$E$58,H75<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H75>=[2]Assumptions!$E$59,H75<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H75>=[2]Assumptions!$E$60,H75<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[37506,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A76),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A76),[3]iGRANTS!$G:$I,3,FALSE),0)","v":36173},{"$f":"IFERROR(VLOOKUP(TRIM(A76),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":351294},{"$f":"IFERROR(VLOOKUP(TRIM(A76),[5]Sheet1!$A:$E,5,FALSE),0)","v":1078449.8700000001},{"$f":"IFERROR(VLOOKUP(TRIM(A76),[5]Sheet1!$A:$E,4,FALSE),0)","v":390014.11},{"$f":"IFERROR(VLOOKUP(TRIM(A76),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":94817},4.8605458507254229E-2,{"$f":"IF(AND(H76>=[2]Assumptions!$E$56,H76<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H76>=[2]Assumptions!$E$57,H76<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H76>=[2]Assumptions!$E$58,H76<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H76>=[2]Assumptions!$E$59,H76<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H76>=[2]Assumptions!$E$60,H76<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[14064,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(TRIM(A77),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A77),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A77),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":167564},{"$f":"IFERROR(VLOOKUP(TRIM(A77),[5]Sheet1!$A:$E,5,FALSE),0)","v":547287.79},{"$f":"IFERROR(VLOOKUP(TRIM(A77),[5]Sheet1!$A:$E,4,FALSE),0)","v":27966},{"$f":"IFERROR(VLOOKUP(TRIM(A77),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":7914},1.054171423858313E-2,{"$f":"IF(AND(H77>=[2]Assumptions!$E$56,H77<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H77>=[2]Assumptions!$E$57,H77<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H77>=[2]Assumptions!$E$58,H77<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H77>=[2]Assumptions!$E$59,H77<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H77>=[2]Assumptions!$E$60,H77<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[11051,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(TRIM(A78),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A78),[3]iGRANTS!$G:$I,3,FALSE),0)","v":104033},{"$f":"IFERROR(VLOOKUP(TRIM(A78),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":861504},{"$f":"IFERROR(VLOOKUP(TRIM(A78),[5]Sheet1!$A:$E,5,FALSE),0)","v":1527103.15},{"$f":"IFERROR(VLOOKUP(TRIM(A78),[5]Sheet1!$A:$E,4,FALSE),0)","v":1116718.1100000001},{"$f":"IFERROR(VLOOKUP(TRIM(A78),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":489277},0.11937558942485652,{"$f":"IF(AND(H78>=[2]Assumptions!$E$56,H78<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H78>=[2]Assumptions!$E$57,H78<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H78>=[2]Assumptions!$E$58,H78<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H78>=[2]Assumptions!$E$59,H78<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H78>=[2]Assumptions!$E$60,H78<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[18400,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(TRIM(A79),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A79),[3]iGRANTS!$G:$I,3,FALSE),0)","v":33108},{"$f":"IFERROR(VLOOKUP(TRIM(A79),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":777432},{"$f":"IFERROR(VLOOKUP(TRIM(A79),[5]Sheet1!$A:$E,5,FALSE),0)","v":1306944.6000000001},{"$f":"IFERROR(VLOOKUP(TRIM(A79),[5]Sheet1!$A:$E,4,FALSE),0)","v":425414.28},{"$f":"IFERROR(VLOOKUP(TRIM(A79),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H79>=[2]Assumptions!$E$56,H79<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H79>=[2]Assumptions!$E$57,H79<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H79>=[2]Assumptions!$E$58,H79<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H79>=[2]Assumptions!$E$59,H79<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H79>=[2]Assumptions!$E$60,H79<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[23403,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(TRIM(A80),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A80),[3]iGRANTS!$G:$I,3,FALSE),0)","v":47978},{"$f":"IFERROR(VLOOKUP(TRIM(A80),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":606691},{"$f":"IFERROR(VLOOKUP(TRIM(A80),[5]Sheet1!$A:$E,5,FALSE),0)","v":1223568.3400000001},{"$f":"IFERROR(VLOOKUP(TRIM(A80),[5]Sheet1!$A:$E,4,FALSE),0)","v":479145.74},{"$f":"IFERROR(VLOOKUP(TRIM(A80),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H80>=[2]Assumptions!$E$56,H80<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H80>=[2]Assumptions!$E$57,H80<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H80>=[2]Assumptions!$E$58,H80<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H80>=[2]Assumptions!$E$59,H80<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H80>=[2]Assumptions!$E$60,H80<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[34003,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(TRIM(A81),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A81),[3]iGRANTS!$G:$I,3,FALSE),0)","v":117212},{"$f":"IFERROR(VLOOKUP(TRIM(A81),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2708259},{"$f":"IFERROR(VLOOKUP(TRIM(A81),[5]Sheet1!$A:$E,5,FALSE),0)","v":4653146.29},{"$f":"IFERROR(VLOOKUP(TRIM(A81),[5]Sheet1!$A:$E,4,FALSE),0)","v":1405079.37},{"$f":"IFERROR(VLOOKUP(TRIM(A81),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H81>=[2]Assumptions!$E$56,H81<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H81>=[2]Assumptions!$E$57,H81<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H81>=[2]Assumptions!$E$58,H81<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H81>=[2]Assumptions!$E$59,H81<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H81>=[2]Assumptions!$E$60,H81<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[15201,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(TRIM(A82),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A82),[3]iGRANTS!$G:$I,3,FALSE),0)","v":31619},{"$f":"IFERROR(VLOOKUP(TRIM(A82),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":889896},{"$f":"IFERROR(VLOOKUP(TRIM(A82),[5]Sheet1!$A:$E,5,FALSE),0)","v":1634302.38},{"$f":"IFERROR(VLOOKUP(TRIM(A82),[5]Sheet1!$A:$E,4,FALSE),0)","v":367692.66},{"$f":"IFERROR(VLOOKUP(TRIM(A82),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H82>=[2]Assumptions!$E$56,H82<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H82>=[2]Assumptions!$E$57,H82<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H82>=[2]Assumptions!$E$58,H82<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H82>=[2]Assumptions!$E$59,H82<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H82>=[2]Assumptions!$E$60,H82<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[25101,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(TRIM(A83),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A83),[3]iGRANTS!$G:$I,3,FALSE),0)","v":41503},{"$f":"IFERROR(VLOOKUP(TRIM(A83),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":345140},{"$f":"IFERROR(VLOOKUP(TRIM(A83),[5]Sheet1!$A:$E,5,FALSE),0)","v":695409.65},{"$f":"IFERROR(VLOOKUP(TRIM(A83),[5]Sheet1!$A:$E,4,FALSE),0)","v":69002.039999999994},{"$f":"IFERROR(VLOOKUP(TRIM(A83),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":35143},2.9626596221073404E-2,{"$f":"IF(AND(H83>=[2]Assumptions!$E$56,H83<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H83>=[2]Assumptions!$E$57,H83<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H83>=[2]Assumptions!$E$58,H83<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H83>=[2]Assumptions!$E$59,H83<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H83>=[2]Assumptions!$E$60,H83<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[14172,"OCOSTA",{"$f":"IFERROR(VLOOKUP(TRIM(A84),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A84),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A84),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":252144},{"$f":"IFERROR(VLOOKUP(TRIM(A84),[5]Sheet1!$A:$E,5,FALSE),0)","v":463834.7},{"$f":"IFERROR(VLOOKUP(TRIM(A84),[5]Sheet1!$A:$E,4,FALSE),0)","v":75440.95},{"$f":"IFERROR(VLOOKUP(TRIM(A84),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":32540},3.9492225135053648E-2,{"$f":"IF(AND(H84>=[2]Assumptions!$E$56,H84<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H84>=[2]Assumptions!$E$57,H84<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H84>=[2]Assumptions!$E$58,H84<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H84>=[2]Assumptions!$E$59,H84<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H84>=[2]Assumptions!$E$60,H84<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[24105,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(TRIM(A85),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A85),[3]iGRANTS!$G:$I,3,FALSE),0)","v":11944},{"$f":"IFERROR(VLOOKUP(TRIM(A85),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":543102},{"$f":"IFERROR(VLOOKUP(TRIM(A85),[5]Sheet1!$A:$E,5,FALSE),0)","v":659486.44999999995},{"$f":"IFERROR(VLOOKUP(TRIM(A85),[5]Sheet1!$A:$E,4,FALSE),0)","v":130597.13},{"$f":"IFERROR(VLOOKUP(TRIM(A85),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H85>=[2]Assumptions!$E$56,H85<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H85>=[2]Assumptions!$E$57,H85<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H85>=[2]Assumptions!$E$58,H85<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H85>=[2]Assumptions!$E$59,H85<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H85>=[2]Assumptions!$E$60,H85<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[34111,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(TRIM(A86),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A86),[3]iGRANTS!$G:$I,3,FALSE),0)","v":40452},{"$f":"IFERROR(VLOOKUP(TRIM(A86),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1680304},{"$f":"IFERROR(VLOOKUP(TRIM(A86),[5]Sheet1!$A:$E,5,FALSE),0)","v":1980585.75},{"$f":"IFERROR(VLOOKUP(TRIM(A86),[5]Sheet1!$A:$E,4,FALSE),0)","v":490659.32},{"$f":"IFERROR(VLOOKUP(TRIM(A86),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":8681},2.0665691559942309E-3,{"$f":"IF(AND(H86>=[2]Assumptions!$E$56,H86<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H86>=[2]Assumptions!$E$57,H86<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H86>=[2]Assumptions!$E$58,H86<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H86>=[2]Assumptions!$E$59,H86<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H86>=[2]Assumptions!$E$60,H86<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[24019,"OMAK",{"$f":"IFERROR(VLOOKUP(TRIM(A87),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A87),[3]iGRANTS!$G:$I,3,FALSE),0)","v":37591},{"$f":"IFERROR(VLOOKUP(TRIM(A87),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":644732},{"$f":"IFERROR(VLOOKUP(TRIM(A87),[5]Sheet1!$A:$E,5,FALSE),0)","v":2809130.13},{"$f":"IFERROR(VLOOKUP(TRIM(A87),[5]Sheet1!$A:$E,4,FALSE),0)","v":439575.62},{"$f":"IFERROR(VLOOKUP(TRIM(A87),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H87>=[2]Assumptions!$E$56,H87<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H87>=[2]Assumptions!$E$57,H87<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H87>=[2]Assumptions!$E$58,H87<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H87>=[2]Assumptions!$E$59,H87<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H87>=[2]Assumptions!$E$60,H87<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["09013","ORONDO",{"$f":"IFERROR(VLOOKUP(TRIM(A88),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A88),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A88),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":132979},{"$f":"IFERROR(VLOOKUP(TRIM(A88),[5]Sheet1!$A:$E,5,FALSE),0)","v":130805.09},{"$f":"IFERROR(VLOOKUP(TRIM(A88),[5]Sheet1!$A:$E,4,FALSE),0)","v":88895.39},{"$f":"IFERROR(VLOOKUP(TRIM(A88),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":52562},0.12970537961711126,{"$f":"IF(AND(H88>=[2]Assumptions!$E$56,H88<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H88>=[2]Assumptions!$E$57,H88<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H88>=[2]Assumptions!$E$58,H88<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H88>=[2]Assumptions!$E$59,H88<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H88>=[2]Assumptions!$E$60,H88<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[24410,"OROVILLE",{"$f":"IFERROR(VLOOKUP(TRIM(A89),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A89),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A89),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":518076},{"$f":"IFERROR(VLOOKUP(TRIM(A89),[5]Sheet1!$A:$E,5,FALSE),0)","v":401024.78},{"$f":"IFERROR(VLOOKUP(TRIM(A89),[5]Sheet1!$A:$E,4,FALSE),0)","v":97448.55},{"$f":"IFERROR(VLOOKUP(TRIM(A89),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H89>=[2]Assumptions!$E$56,H89<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H89>=[2]Assumptions!$E$57,H89<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H89>=[2]Assumptions!$E$58,H89<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H89>=[2]Assumptions!$E$59,H89<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H89>=[2]Assumptions!$E$60,H89<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["01147","OTHELLO",{"$f":"IFERROR(VLOOKUP(TRIM(A90),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A90),[3]iGRANTS!$G:$I,3,FALSE),0)","v":241333},{"$f":"IFERROR(VLOOKUP(TRIM(A90),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1878543},{"$f":"IFERROR(VLOOKUP(TRIM(A90),[5]Sheet1!$A:$E,5,FALSE),0)","v":3548565.43},{"$f":"IFERROR(VLOOKUP(TRIM(A90),[5]Sheet1!$A:$E,4,FALSE),0)","v":2724234.8},{"$f":"IFERROR(VLOOKUP(TRIM(A90),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":618461},6.8632957662769944E-2,{"$f":"IF(AND(H90>=[2]Assumptions!$E$56,H90<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H90>=[2]Assumptions!$E$57,H90<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H90>=[2]Assumptions!$E$58,H90<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H90>=[2]Assumptions!$E$59,H90<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H90>=[2]Assumptions!$E$60,H90<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[11001,"PASCO",{"$f":"IFERROR(VLOOKUP(TRIM(A91),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A91),[3]iGRANTS!$G:$I,3,FALSE),0)","v":831602},{"$f":"IFERROR(VLOOKUP(TRIM(A91),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":6589332},{"$f":"IFERROR(VLOOKUP(TRIM(A91),[5]Sheet1!$A:$E,5,FALSE),0)","v":12766460.859999999},{"$f":"IFERROR(VLOOKUP(TRIM(A91),[5]Sheet1!$A:$E,4,FALSE),0)","v":9860947.6600000001},{"$f":"IFERROR(VLOOKUP(TRIM(A91),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":1040290},3.3462070077568018E-2,{"$f":"IF(AND(H91>=[2]Assumptions!$E$56,H91<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H91>=[2]Assumptions!$E$57,H91<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H91>=[2]Assumptions!$E$58,H91<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H91>=[2]Assumptions!$E$59,H91<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H91>=[2]Assumptions!$E$60,H91<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[24122,"PATEROS",{"$f":"IFERROR(VLOOKUP(TRIM(A92),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A92),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A92),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":75219},{"$f":"IFERROR(VLOOKUP(TRIM(A92),[5]Sheet1!$A:$E,5,FALSE),0)","v":226410.5},{"$f":"IFERROR(VLOOKUP(TRIM(A92),[5]Sheet1!$A:$E,4,FALSE),0)","v":55899.17},{"$f":"IFERROR(VLOOKUP(TRIM(A92),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":43365},0.10817082744160067,{"$f":"IF(AND(H92>=[2]Assumptions!$E$56,H92<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H92>=[2]Assumptions!$E$57,H92<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H92>=[2]Assumptions!$E$58,H92<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H92>=[2]Assumptions!$E$59,H92<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H92>=[2]Assumptions!$E$60,H92<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
["03050","PATERSON",{"$f":"IFERROR(VLOOKUP(TRIM(A93),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A93),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A93),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":18821},{"$f":"IFERROR(VLOOKUP(TRIM(A93),[5]Sheet1!$A:$E,5,FALSE),0)","v":125619.88},{"$f":"IFERROR(VLOOKUP(TRIM(A93),[5]Sheet1!$A:$E,4,FALSE),0)","v":41804.85},{"$f":"IFERROR(VLOOKUP(TRIM(A93),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":15325},7.6027903456022602E-2,{"$f":"IF(AND(H93>=[2]Assumptions!$E$56,H93<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H93>=[2]Assumptions!$E$57,H93<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H93>=[2]Assumptions!$E$58,H93<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H93>=[2]Assumptions!$E$59,H93<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H93>=[2]Assumptions!$E$60,H93<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[36402,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(TRIM(A94),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A94),[3]iGRANTS!$G:$I,3,FALSE),0)","v":11073},{"$f":"IFERROR(VLOOKUP(TRIM(A94),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":72780},{"$f":"IFERROR(VLOOKUP(TRIM(A94),[5]Sheet1!$A:$E,5,FALSE),0)","v":197626.26},{"$f":"IFERROR(VLOOKUP(TRIM(A94),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A94),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":19775},6.5642225275088228E-2,{"$f":"IF(AND(H94>=[2]Assumptions!$E$56,H94<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H94>=[2]Assumptions!$E$57,H94<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H94>=[2]Assumptions!$E$58,H94<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H94>=[2]Assumptions!$E$59,H94<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H94>=[2]Assumptions!$E$60,H94<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
["03116","PROSSER",{"$f":"IFERROR(VLOOKUP(TRIM(A95),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A95),[3]iGRANTS!$G:$I,3,FALSE),0)","v":79964},{"$f":"IFERROR(VLOOKUP(TRIM(A95),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1003796},{"$f":"IFERROR(VLOOKUP(TRIM(A95),[5]Sheet1!$A:$E,5,FALSE),0)","v":1842131.15},{"$f":"IFERROR(VLOOKUP(TRIM(A95),[5]Sheet1!$A:$E,4,FALSE),0)","v":882514.83},{"$f":"IFERROR(VLOOKUP(TRIM(A95),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":461724},0.10812879283829199,{"$f":"IF(AND(H95>=[2]Assumptions!$E$56,H95<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H95>=[2]Assumptions!$E$57,H95<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H95>=[2]Assumptions!$E$58,H95<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H95>=[2]Assumptions!$E$59,H95<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H95>=[2]Assumptions!$E$60,H95<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[16020,"QUEETS-CLEARWATER",{"$f":"IFERROR(VLOOKUP(TRIM(A96),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A96),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A96),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":33869},{"$f":"IFERROR(VLOOKUP(TRIM(A96),[5]Sheet1!$A:$E,5,FALSE),0)","v":37079.39},{"$f":"IFERROR(VLOOKUP(TRIM(A96),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A96),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H96>=[2]Assumptions!$E$56,H96<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H96>=[2]Assumptions!$E$57,H96<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H96>=[2]Assumptions!$E$58,H96<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H96>=[2]Assumptions!$E$59,H96<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H96>=[2]Assumptions!$E$60,H96<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["05402","QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A97),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A97),[3]iGRANTS!$G:$I,3,FALSE),0)","v":31070},{"$f":"IFERROR(VLOOKUP(TRIM(A97),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":560436},{"$f":"IFERROR(VLOOKUP(TRIM(A97),[5]Sheet1!$A:$E,5,FALSE),0)","v":1578564.22},{"$f":"IFERROR(VLOOKUP(TRIM(A97),[5]Sheet1!$A:$E,4,FALSE),0)","v":391620.16},{"$f":"IFERROR(VLOOKUP(TRIM(A97),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":35948},1.383872377185927E-2,{"$f":"IF(AND(H97>=[2]Assumptions!$E$56,H97<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H97>=[2]Assumptions!$E$57,H97<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H97>=[2]Assumptions!$E$58,H97<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H97>=[2]Assumptions!$E$59,H97<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H97>=[2]Assumptions!$E$60,H97<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[13144,"QUINCY",{"$f":"IFERROR(VLOOKUP(TRIM(A98),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A98),[3]iGRANTS!$G:$I,3,FALSE),0)","v":168051},{"$f":"IFERROR(VLOOKUP(TRIM(A98),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1250393},{"$f":"IFERROR(VLOOKUP(TRIM(A98),[5]Sheet1!$A:$E,5,FALSE),0)","v":2360851.15},{"$f":"IFERROR(VLOOKUP(TRIM(A98),[5]Sheet1!$A:$E,4,FALSE),0)","v":1898132.48},{"$f":"IFERROR(VLOOKUP(TRIM(A98),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":303206},{"$f":"IFERROR(G98/SUM(C98:G98),0)","v":5.0697972615988518E-2},{"$f":"IF(AND(H98>=[2]Assumptions!$E$56,H98<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H98>=[2]Assumptions!$E$57,H98<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H98>=[2]Assumptions!$E$58,H98<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H98>=[2]Assumptions!$E$59,H98<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H98>=[2]Assumptions!$E$60,H98<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[17403,"RENTON",{"$f":"IFERROR(VLOOKUP(TRIM(A99),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A99),[3]iGRANTS!$G:$I,3,FALSE),0)","v":405723},{"$f":"IFERROR(VLOOKUP(TRIM(A99),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":4447036},{"$f":"IFERROR(VLOOKUP(TRIM(A99),[5]Sheet1!$A:$E,5,FALSE),0)","v":8320525.5899999999},{"$f":"IFERROR(VLOOKUP(TRIM(A99),[5]Sheet1!$A:$E,4,FALSE),0)","v":5456144.0099999998},{"$f":"IFERROR(VLOOKUP(TRIM(A99),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H99>=[2]Assumptions!$E$56,H99<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H99>=[2]Assumptions!$E$57,H99<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H99>=[2]Assumptions!$E$58,H99<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H99>=[2]Assumptions!$E$59,H99<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H99>=[2]Assumptions!$E$60,H99<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["03400","RICHLAND",{"$f":"IFERROR(VLOOKUP(TRIM(A100),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A100),[3]iGRANTS!$G:$I,3,FALSE),0)","v":100693},{"$f":"IFERROR(VLOOKUP(TRIM(A100),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2731580},{"$f":"IFERROR(VLOOKUP(TRIM(A100),[5]Sheet1!$A:$E,5,FALSE),0)","v":3734285.1},{"$f":"IFERROR(VLOOKUP(TRIM(A100),[5]Sheet1!$A:$E,4,FALSE),0)","v":1256752.17},{"$f":"IFERROR(VLOOKUP(TRIM(A100),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H100>=[2]Assumptions!$E$56,H100<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H100>=[2]Assumptions!$E$57,H100<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H100>=[2]Assumptions!$E$58,H100<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H100>=[2]Assumptions!$E$59,H100<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H100>=[2]Assumptions!$E$60,H100<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["06122","RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(TRIM(A101),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A101),[3]iGRANTS!$G:$I,3,FALSE),0)","v":12263},{"$f":"IFERROR(VLOOKUP(TRIM(A101),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":240324},{"$f":"IFERROR(VLOOKUP(TRIM(A101),[5]Sheet1!$A:$E,5,FALSE),0)","v":475008.19},{"$f":"IFERROR(VLOOKUP(TRIM(A101),[5]Sheet1!$A:$E,4,FALSE),0)","v":191516.67},{"$f":"IFERROR(VLOOKUP(TRIM(A101),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H101>=[2]Assumptions!$E$56,H101<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H101>=[2]Assumptions!$E$57,H101<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H101>=[2]Assumptions!$E$58,H101<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H101>=[2]Assumptions!$E$59,H101<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H101>=[2]Assumptions!$E$60,H101<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[34401,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(TRIM(A102),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A102),[3]iGRANTS!$G:$I,3,FALSE),0)","v":35876},{"$f":"IFERROR(VLOOKUP(TRIM(A102),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":726318},{"$f":"IFERROR(VLOOKUP(TRIM(A102),[5]Sheet1!$A:$E,5,FALSE),0)","v":1088705.47},{"$f":"IFERROR(VLOOKUP(TRIM(A102),[5]Sheet1!$A:$E,4,FALSE),0)","v":298015.74},{"$f":"IFERROR(VLOOKUP(TRIM(A102),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H102>=[2]Assumptions!$E$56,H102<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H102>=[2]Assumptions!$E$57,H102<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H102>=[2]Assumptions!$E$58,H102<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H102>=[2]Assumptions!$E$59,H102<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H102>=[2]Assumptions!$E$60,H102<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[20403,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(TRIM(A103),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A103),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A103),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1091},{"$f":"IFERROR(VLOOKUP(TRIM(A103),[5]Sheet1!$A:$E,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A103),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A103),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H103>=[2]Assumptions!$E$56,H103<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H103>=[2]Assumptions!$E$57,H103<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H103>=[2]Assumptions!$E$58,H103<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H103>=[2]Assumptions!$E$59,H103<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H103>=[2]Assumptions!$E$60,H103<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[13160,"ROYAL",{"$f":"IFERROR(VLOOKUP(TRIM(A104),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A104),[3]iGRANTS!$G:$I,3,FALSE),0)","v":113825},{"$f":"IFERROR(VLOOKUP(TRIM(A104),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":763579},{"$f":"IFERROR(VLOOKUP(TRIM(A104),[5]Sheet1!$A:$E,5,FALSE),0)","v":1295626.04},{"$f":"IFERROR(VLOOKUP(TRIM(A104),[5]Sheet1!$A:$E,4,FALSE),0)","v":1179569.55},{"$f":"IFERROR(VLOOKUP(TRIM(A104),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":129560},3.7206795567919393E-2,{"$f":"IF(AND(H104>=[2]Assumptions!$E$56,H104<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H104>=[2]Assumptions!$E$57,H104<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H104>=[2]Assumptions!$E$58,H104<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H104>=[2]Assumptions!$E$59,H104<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H104>=[2]Assumptions!$E$60,H104<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[28149,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(TRIM(A105),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A105),[3]iGRANTS!$G:$I,3,FALSE),0)","v":15147},{"$f":"IFERROR(VLOOKUP(TRIM(A105),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":138982},{"$f":"IFERROR(VLOOKUP(TRIM(A105),[5]Sheet1!$A:$E,5,FALSE),0)","v":175857.05},{"$f":"IFERROR(VLOOKUP(TRIM(A105),[5]Sheet1!$A:$E,4,FALSE),0)","v":87115.86},{"$f":"IFERROR(VLOOKUP(TRIM(A105),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H105>=[2]Assumptions!$E$56,H105<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H105>=[2]Assumptions!$E$57,H105<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H105>=[2]Assumptions!$E$58,H105<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H105>=[2]Assumptions!$E$59,H105<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H105>=[2]Assumptions!$E$60,H105<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[17001,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(TRIM(A106),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A106),[3]iGRANTS!$G:$I,3,FALSE),0)","v":908999},{"$f":"IFERROR(VLOOKUP(TRIM(A106),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":11682247},{"$f":"IFERROR(VLOOKUP(TRIM(A106),[5]Sheet1!$A:$E,5,FALSE),0)","v":20377185.899999999},{"$f":"IFERROR(VLOOKUP(TRIM(A106),[5]Sheet1!$A:$E,4,FALSE),0)","v":11459694.460000001},{"$f":"IFERROR(VLOOKUP(TRIM(A106),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":113190},2.5412360758526984E-3,{"$f":"IF(AND(H106>=[2]Assumptions!$E$56,H106<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H106>=[2]Assumptions!$E$57,H106<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H106>=[2]Assumptions!$E$58,H106<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H106>=[2]Assumptions!$E$59,H106<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H106>=[2]Assumptions!$E$60,H106<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[29101,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A107),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A107),[3]iGRANTS!$G:$I,3,FALSE),0)","v":50953},{"$f":"IFERROR(VLOOKUP(TRIM(A107),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":982138},{"$f":"IFERROR(VLOOKUP(TRIM(A107),[5]Sheet1!$A:$E,5,FALSE),0)","v":2148786.9700000002},{"$f":"IFERROR(VLOOKUP(TRIM(A107),[5]Sheet1!$A:$E,4,FALSE),0)","v":577301.9},{"$f":"IFERROR(VLOOKUP(TRIM(A107),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":116234},2.9992667596041814E-2,{"$f":"IF(AND(H107>=[2]Assumptions!$E$56,H107<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H107>=[2]Assumptions!$E$57,H107<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H107>=[2]Assumptions!$E$58,H107<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H107>=[2]Assumptions!$E$59,H107<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H107>=[2]Assumptions!$E$60,H107<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[39119,"SELAH",{"$f":"IFERROR(VLOOKUP(TRIM(A108),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A108),[3]iGRANTS!$G:$I,3,FALSE),0)","v":46926},{"$f":"IFERROR(VLOOKUP(TRIM(A108),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":789211},{"$f":"IFERROR(VLOOKUP(TRIM(A108),[5]Sheet1!$A:$E,5,FALSE),0)","v":1869720.56},{"$f":"IFERROR(VLOOKUP(TRIM(A108),[5]Sheet1!$A:$E,4,FALSE),0)","v":549517.56999999995},{"$f":"IFERROR(VLOOKUP(TRIM(A108),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":99399},2.9629118428905973E-2,{"$f":"IF(AND(H108>=[2]Assumptions!$E$56,H108<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H108>=[2]Assumptions!$E$57,H108<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H108>=[2]Assumptions!$E$58,H108<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H108>=[2]Assumptions!$E$59,H108<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H108>=[2]Assumptions!$E$60,H108<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[23309,"SHELTON",{"$f":"IFERROR(VLOOKUP(TRIM(A109),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A109),[3]iGRANTS!$G:$I,3,FALSE),0)","v":121422},{"$f":"IFERROR(VLOOKUP(TRIM(A109),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1987178},{"$f":"IFERROR(VLOOKUP(TRIM(A109),[5]Sheet1!$A:$E,5,FALSE),0)","v":2996092.41},{"$f":"IFERROR(VLOOKUP(TRIM(A109),[5]Sheet1!$A:$E,4,FALSE),0)","v":1309116.54},{"$f":"IFERROR(VLOOKUP(TRIM(A109),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":74612},1.1499253913234466E-2,{"$f":"IF(AND(H109>=[2]Assumptions!$E$56,H109<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H109>=[2]Assumptions!$E$57,H109<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H109>=[2]Assumptions!$E$58,H109<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H109>=[2]Assumptions!$E$59,H109<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H109>=[2]Assumptions!$E$60,H109<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[31201,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(TRIM(A110),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A110),[3]iGRANTS!$G:$I,3,FALSE),0)","v":54659},{"$f":"IFERROR(VLOOKUP(TRIM(A110),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":346648},{"$f":"IFERROR(VLOOKUP(TRIM(A110),[5]Sheet1!$A:$E,5,FALSE),0)","v":1203925.7},{"$f":"IFERROR(VLOOKUP(TRIM(A110),[5]Sheet1!$A:$E,4,FALSE),0)","v":781932.37},{"$f":"IFERROR(VLOOKUP(TRIM(A110),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":44135},1.8152839521778982E-2,{"$f":"IF(AND(H110>=[2]Assumptions!$E$56,H110<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H110>=[2]Assumptions!$E$57,H110<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H110>=[2]Assumptions!$E$58,H110<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H110>=[2]Assumptions!$E$59,H110<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H110>=[2]Assumptions!$E$60,H110<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[13156,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(TRIM(A111),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A111),[3]iGRANTS!$G:$I,3,FALSE),0)","v":13406},{"$f":"IFERROR(VLOOKUP(TRIM(A111),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":166084},{"$f":"IFERROR(VLOOKUP(TRIM(A111),[5]Sheet1!$A:$E,5,FALSE),0)","v":456986.28},{"$f":"IFERROR(VLOOKUP(TRIM(A111),[5]Sheet1!$A:$E,4,FALSE),0)","v":152323.43},{"$f":"IFERROR(VLOOKUP(TRIM(A111),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H111>=[2]Assumptions!$E$56,H111<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H111>=[2]Assumptions!$E$57,H111<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H111>=[2]Assumptions!$E$58,H111<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H111>=[2]Assumptions!$E$59,H111<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H111>=[2]Assumptions!$E$60,H111<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[32081,"SPOKANE",{"$f":"IFERROR(VLOOKUP(TRIM(A112),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A112),[3]iGRANTS!$G:$I,3,FALSE),0)","v":262337},{"$f":"IFERROR(VLOOKUP(TRIM(A112),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":11301739},{"$f":"IFERROR(VLOOKUP(TRIM(A112),[5]Sheet1!$A:$E,5,FALSE),0)","v":16181497.07},{"$f":"IFERROR(VLOOKUP(TRIM(A112),[5]Sheet1!$A:$E,4,FALSE),0)","v":2828065.41},{"$f":"IFERROR(VLOOKUP(TRIM(A112),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H112>=[2]Assumptions!$E$56,H112<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H112>=[2]Assumptions!$E$57,H112<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H112>=[2]Assumptions!$E$58,H112<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H112>=[2]Assumptions!$E$59,H112<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H112>=[2]Assumptions!$E$60,H112<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[31401,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(TRIM(A113),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A113),[3]iGRANTS!$G:$I,3,FALSE),0)","v":16909},{"$f":"IFERROR(VLOOKUP(TRIM(A113),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":574750},{"$f":"IFERROR(VLOOKUP(TRIM(A113),[5]Sheet1!$A:$E,5,FALSE),0)","v":944156.29},{"$f":"IFERROR(VLOOKUP(TRIM(A113),[5]Sheet1!$A:$E,4,FALSE),0)","v":232171.87},{"$f":"IFERROR(VLOOKUP(TRIM(A113),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H113>=[2]Assumptions!$E$56,H113<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H113>=[2]Assumptions!$E$57,H113<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H113>=[2]Assumptions!$E$58,H113<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H113>=[2]Assumptions!$E$59,H113<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H113>=[2]Assumptions!$E$60,H113<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[30303,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(TRIM(A114),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A114),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A114),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":263023},{"$f":"IFERROR(VLOOKUP(TRIM(A114),[5]Sheet1!$A:$E,5,FALSE),0)","v":415895.68},{"$f":"IFERROR(VLOOKUP(TRIM(A114),[5]Sheet1!$A:$E,4,FALSE),0)","v":27485.49},{"$f":"IFERROR(VLOOKUP(TRIM(A114),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":15199},2.1062823213484499E-2,{"$f":"IF(AND(H114>=[2]Assumptions!$E$56,H114<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H114>=[2]Assumptions!$E$57,H114<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H114>=[2]Assumptions!$E$58,H114<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H114>=[2]Assumptions!$E$59,H114<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H114>=[2]Assumptions!$E$60,H114<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
[31311,"SULTAN",{"$f":"IFERROR(VLOOKUP(TRIM(A115),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A115),[3]iGRANTS!$G:$I,3,FALSE),0)","v":28485},{"$f":"IFERROR(VLOOKUP(TRIM(A115),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":311263},{"$f":"IFERROR(VLOOKUP(TRIM(A115),[5]Sheet1!$A:$E,5,FALSE),0)","v":1090178.0900000001},{"$f":"IFERROR(VLOOKUP(TRIM(A115),[5]Sheet1!$A:$E,4,FALSE),0)","v":395472.78},{"$f":"IFERROR(VLOOKUP(TRIM(A115),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H115>=[2]Assumptions!$E$56,H115<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H115>=[2]Assumptions!$E$57,H115<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H115>=[2]Assumptions!$E$58,H115<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H115>=[2]Assumptions!$E$59,H115<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H115>=[2]Assumptions!$E$60,H115<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[39201,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(TRIM(A116),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A116),[3]iGRANTS!$G:$I,3,FALSE),0)","v":271809},{"$f":"IFERROR(VLOOKUP(TRIM(A116),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2644118},{"$f":"IFERROR(VLOOKUP(TRIM(A116),[5]Sheet1!$A:$E,5,FALSE),0)","v":5769610.6600000001},{"$f":"IFERROR(VLOOKUP(TRIM(A116),[5]Sheet1!$A:$E,4,FALSE),0)","v":3059442.43},{"$f":"IFERROR(VLOOKUP(TRIM(A116),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":982970},7.7229246897526138E-2,{"$f":"IF(AND(H116>=[2]Assumptions!$E$56,H116<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H116>=[2]Assumptions!$E$57,H116<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H116>=[2]Assumptions!$E$58,H116<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H116>=[2]Assumptions!$E$59,H116<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H116>=[2]Assumptions!$E$60,H116<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[27010,"TACOMA",{"$f":"IFERROR(VLOOKUP(TRIM(A117),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A117),[3]iGRANTS!$G:$I,3,FALSE),0)","v":453952},{"$f":"IFERROR(VLOOKUP(TRIM(A117),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":10750391},{"$f":"IFERROR(VLOOKUP(TRIM(A117),[5]Sheet1!$A:$E,5,FALSE),0)","v":16160569.460000001},{"$f":"IFERROR(VLOOKUP(TRIM(A117),[5]Sheet1!$A:$E,4,FALSE),0)","v":5141004.07},{"$f":"IFERROR(VLOOKUP(TRIM(A117),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H117>=[2]Assumptions!$E$56,H117<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H117>=[2]Assumptions!$E$57,H117<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H117>=[2]Assumptions!$E$58,H117<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H117>=[2]Assumptions!$E$59,H117<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H117>=[2]Assumptions!$E$60,H117<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[14077,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(TRIM(A118),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A118),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A118),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":91355},{"$f":"IFERROR(VLOOKUP(TRIM(A118),[5]Sheet1!$A:$E,5,FALSE),0)","v":128946.23},{"$f":"IFERROR(VLOOKUP(TRIM(A118),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A118),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H118>=[2]Assumptions!$E$56,H118<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H118>=[2]Assumptions!$E$57,H118<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H118>=[2]Assumptions!$E$58,H118<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H118>=[2]Assumptions!$E$59,H118<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H118>=[2]Assumptions!$E$60,H118<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[24404,"TONASKET",{"$f":"IFERROR(VLOOKUP(TRIM(A119),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A119),[3]iGRANTS!$G:$I,3,FALSE),0)","v":18395},{"$f":"IFERROR(VLOOKUP(TRIM(A119),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":461561},{"$f":"IFERROR(VLOOKUP(TRIM(A119),[5]Sheet1!$A:$E,5,FALSE),0)","v":819366.31},{"$f":"IFERROR(VLOOKUP(TRIM(A119),[5]Sheet1!$A:$E,4,FALSE),0)","v":201816.52},{"$f":"IFERROR(VLOOKUP(TRIM(A119),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":241409},0.13853794762121394,{"$f":"IF(AND(H119>=[2]Assumptions!$E$56,H119<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H119>=[2]Assumptions!$E$57,H119<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H119>=[2]Assumptions!$E$58,H119<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H119>=[2]Assumptions!$E$59,H119<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H119>=[2]Assumptions!$E$60,H119<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[39202,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(TRIM(A120),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A120),[3]iGRANTS!$G:$I,3,FALSE),0)","v":206467},{"$f":"IFERROR(VLOOKUP(TRIM(A120),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1884298},{"$f":"IFERROR(VLOOKUP(TRIM(A120),[5]Sheet1!$A:$E,5,FALSE),0)","v":3708623.14},{"$f":"IFERROR(VLOOKUP(TRIM(A120),[5]Sheet1!$A:$E,4,FALSE),0)","v":2037962.49},{"$f":"IFERROR(VLOOKUP(TRIM(A120),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":551620},6.5755385771329125E-2,{"$f":"IF(AND(H120>=[2]Assumptions!$E$56,H120<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H120>=[2]Assumptions!$E$57,H120<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H120>=[2]Assumptions!$E$58,H120<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H120>=[2]Assumptions!$E$59,H120<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H120>=[2]Assumptions!$E$60,H120<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[20400,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(TRIM(A121),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A121),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A121),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":80056},{"$f":"IFERROR(VLOOKUP(TRIM(A121),[5]Sheet1!$A:$E,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A121),[5]Sheet1!$A:$E,4,FALSE),0)","v":19412.82},{"$f":"IFERROR(VLOOKUP(TRIM(A121),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H121>=[2]Assumptions!$E$56,H121<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H121>=[2]Assumptions!$E$57,H121<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H121>=[2]Assumptions!$E$58,H121<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H121>=[2]Assumptions!$E$59,H121<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H121>=[2]Assumptions!$E$60,H121<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[39002,"UNION GAP",{"$f":"IFERROR(VLOOKUP(TRIM(A122),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A122),[3]iGRANTS!$G:$I,3,FALSE),0)","v":20684},{"$f":"IFERROR(VLOOKUP(TRIM(A122),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":346757},{"$f":"IFERROR(VLOOKUP(TRIM(A122),[5]Sheet1!$A:$E,5,FALSE),0)","v":493674.32},{"$f":"IFERROR(VLOOKUP(TRIM(A122),[5]Sheet1!$A:$E,4,FALSE),0)","v":255634.27},{"$f":"IFERROR(VLOOKUP(TRIM(A122),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":27203},2.3779831644946053E-2,{"$f":"IF(AND(H122>=[2]Assumptions!$E$56,H122<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H122>=[2]Assumptions!$E$57,H122<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H122>=[2]Assumptions!$E$58,H122<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H122>=[2]Assumptions!$E$59,H122<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H122>=[2]Assumptions!$E$60,H122<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.95}]
["06037","VANCOUVER",{"$f":"IFERROR(VLOOKUP(TRIM(A123),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A123),[3]iGRANTS!$G:$I,3,FALSE),0)","v":409545},{"$f":"IFERROR(VLOOKUP(TRIM(A123),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":6713754},{"$f":"IFERROR(VLOOKUP(TRIM(A123),[5]Sheet1!$A:$E,5,FALSE),0)","v":10186206.720000001},{"$f":"IFERROR(VLOOKUP(TRIM(A123),[5]Sheet1!$A:$E,4,FALSE),0)","v":4774359.6100000003},{"$f":"IFERROR(VLOOKUP(TRIM(A123),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H123>=[2]Assumptions!$E$56,H123<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H123>=[2]Assumptions!$E$57,H123<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H123>=[2]Assumptions!$E$58,H123<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H123>=[2]Assumptions!$E$59,H123<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H123>=[2]Assumptions!$E$60,H123<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[34901,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(TRIM(A124),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A124),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A124),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A124),[5]Sheet1!$A:$E,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A124),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A124),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":5807},1,{"$f":"IF(AND(H124>=[2]Assumptions!$E$56,H124<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H124>=[2]Assumptions!$E$57,H124<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H124>=[2]Assumptions!$E$58,H124<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H124>=[2]Assumptions!$E$59,H124<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H124>=[2]Assumptions!$E$60,H124<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[13073,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(TRIM(A125),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A125),[3]iGRANTS!$G:$I,3,FALSE),0)","v":171758},{"$f":"IFERROR(VLOOKUP(TRIM(A125),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":687198},{"$f":"IFERROR(VLOOKUP(TRIM(A125),[5]Sheet1!$A:$E,5,FALSE),0)","v":2152169.58},{"$f":"IFERROR(VLOOKUP(TRIM(A125),[5]Sheet1!$A:$E,4,FALSE),0)","v":1895345.48},{"$f":"IFERROR(VLOOKUP(TRIM(A125),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":1192096},0.19547149162610009,{"$f":"IF(AND(H125>=[2]Assumptions!$E$56,H125<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H125>=[2]Assumptions!$E$57,H125<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H125>=[2]Assumptions!$E$58,H125<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H125>=[2]Assumptions!$E$59,H125<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H125>=[2]Assumptions!$E$60,H125<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[36140,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(TRIM(A126),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A126),[3]iGRANTS!$G:$I,3,FALSE),0)","v":112911},{"$f":"IFERROR(VLOOKUP(TRIM(A126),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1350575},{"$f":"IFERROR(VLOOKUP(TRIM(A126),[5]Sheet1!$A:$E,5,FALSE),0)","v":2699003.74},{"$f":"IFERROR(VLOOKUP(TRIM(A126),[5]Sheet1!$A:$E,4,FALSE),0)","v":1239330.06},{"$f":"IFERROR(VLOOKUP(TRIM(A126),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":56340},1.0322160226968802E-2,{"$f":"IF(AND(H126>=[2]Assumptions!$E$56,H126<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H126>=[2]Assumptions!$E$57,H126<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H126>=[2]Assumptions!$E$58,H126<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H126>=[2]Assumptions!$E$59,H126<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H126>=[2]Assumptions!$E$60,H126<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[39207,"WAPATO",{"$f":"IFERROR(VLOOKUP(TRIM(A127),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A127),[3]iGRANTS!$G:$I,3,FALSE),0)","v":203101},{"$f":"IFERROR(VLOOKUP(TRIM(A127),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1731483},{"$f":"IFERROR(VLOOKUP(TRIM(A127),[5]Sheet1!$A:$E,5,FALSE),0)","v":2631462.15},{"$f":"IFERROR(VLOOKUP(TRIM(A127),[5]Sheet1!$A:$E,4,FALSE),0)","v":1631734.66},{"$f":"IFERROR(VLOOKUP(TRIM(A127),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":569177},8.4111208608229807E-2,{"$f":"IF(AND(H127>=[2]Assumptions!$E$56,H127<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H127>=[2]Assumptions!$E$57,H127<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H127>=[2]Assumptions!$E$58,H127<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H127>=[2]Assumptions!$E$59,H127<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H127>=[2]Assumptions!$E$60,H127<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[13146,"WARDEN",{"$f":"IFERROR(VLOOKUP(TRIM(A128),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A128),[3]iGRANTS!$G:$I,3,FALSE),0)","v":32147},{"$f":"IFERROR(VLOOKUP(TRIM(A128),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":422518},{"$f":"IFERROR(VLOOKUP(TRIM(A128),[5]Sheet1!$A:$E,5,FALSE),0)","v":706954.14},{"$f":"IFERROR(VLOOKUP(TRIM(A128),[5]Sheet1!$A:$E,4,FALSE),0)","v":371630.72},{"$f":"IFERROR(VLOOKUP(TRIM(A128),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":211264},0.12110193266105664,{"$f":"IF(AND(H128>=[2]Assumptions!$E$56,H128<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H128>=[2]Assumptions!$E$57,H128<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H128>=[2]Assumptions!$E$58,H128<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H128>=[2]Assumptions!$E$59,H128<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H128>=[2]Assumptions!$E$60,H128<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
["09209","WATERVILLE",{"$f":"IFERROR(VLOOKUP(TRIM(A129),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A129),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A129),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":69457},{"$f":"IFERROR(VLOOKUP(TRIM(A129),[5]Sheet1!$A:$E,5,FALSE),0)","v":155948.66},{"$f":"IFERROR(VLOOKUP(TRIM(A129),[5]Sheet1!$A:$E,4,FALSE),0)","v":21046.560000000001},{"$f":"IFERROR(VLOOKUP(TRIM(A129),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H129>=[2]Assumptions!$E$56,H129<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H129>=[2]Assumptions!$E$57,H129<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H129>=[2]Assumptions!$E$58,H129<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H129>=[2]Assumptions!$E$59,H129<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H129>=[2]Assumptions!$E$60,H129<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[33049,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(TRIM(A130),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A130),[3]iGRANTS!$G:$I,3,FALSE),0)","v":12493},{"$f":"IFERROR(VLOOKUP(TRIM(A130),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":187554},{"$f":"IFERROR(VLOOKUP(TRIM(A130),[5]Sheet1!$A:$E,5,FALSE),0)","v":342323.92},{"$f":"IFERROR(VLOOKUP(TRIM(A130),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A130),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},{"$f":"IFERROR(G130/SUM(C130:G130),0)","v":0},{"$f":"IF(AND(H130>=[2]Assumptions!$E$56,H130<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H130>=[2]Assumptions!$E$57,H130<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H130>=[2]Assumptions!$E$58,H130<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H130>=[2]Assumptions!$E$59,H130<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H130>=[2]Assumptions!$E$60,H130<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
["04246","WENATCHEE",{"$f":"IFERROR(VLOOKUP(TRIM(A131),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A131),[3]iGRANTS!$G:$I,3,FALSE),0)","v":221978},{"$f":"IFERROR(VLOOKUP(TRIM(A131),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":2421811},{"$f":"IFERROR(VLOOKUP(TRIM(A131),[5]Sheet1!$A:$E,5,FALSE),0)","v":4493943.18},{"$f":"IFERROR(VLOOKUP(TRIM(A131),[5]Sheet1!$A:$E,4,FALSE),0)","v":2576476.23},{"$f":"IFERROR(VLOOKUP(TRIM(A131),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":1155574},0.1063106837296847,{"$f":"IF(AND(H131>=[2]Assumptions!$E$56,H131<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H131>=[2]Assumptions!$E$57,H131<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H131>=[2]Assumptions!$E$58,H131<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H131>=[2]Assumptions!$E$59,H131<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H131>=[2]Assumptions!$E$60,H131<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.1499999999999999}]
[39208,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(TRIM(A132),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A132),[3]iGRANTS!$G:$I,3,FALSE),0)","v":58411},{"$f":"IFERROR(VLOOKUP(TRIM(A132),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":998936},{"$f":"IFERROR(VLOOKUP(TRIM(A132),[5]Sheet1!$A:$E,5,FALSE),0)","v":1856964.49},{"$f":"IFERROR(VLOOKUP(TRIM(A132),[5]Sheet1!$A:$E,4,FALSE),0)","v":680454.74},{"$f":"IFERROR(VLOOKUP(TRIM(A132),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":41276},1.1351903357844112E-2,{"$f":"IF(AND(H132>=[2]Assumptions!$E$56,H132<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H132>=[2]Assumptions!$E$57,H132<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H132>=[2]Assumptions!$E$58,H132<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H132>=[2]Assumptions!$E$59,H132<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H132>=[2]Assumptions!$E$60,H132<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0.85}]
[21303,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(TRIM(A133),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A133),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A133),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":125505},{"$f":"IFERROR(VLOOKUP(TRIM(A133),[5]Sheet1!$A:$E,5,FALSE),0)","v":249185.2},{"$f":"IFERROR(VLOOKUP(TRIM(A133),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A133),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H133>=[2]Assumptions!$E$56,H133<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H133>=[2]Assumptions!$E$57,H133<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H133>=[2]Assumptions!$E$58,H133<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H133>=[2]Assumptions!$E$59,H133<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H133>=[2]Assumptions!$E$60,H133<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[20405,"WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(TRIM(A134),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A134),[3]iGRANTS!$G:$I,3,FALSE),0)","v":26769},{"$f":"IFERROR(VLOOKUP(TRIM(A134),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":209903},{"$f":"IFERROR(VLOOKUP(TRIM(A134),[5]Sheet1!$A:$E,5,FALSE),0)","v":291156.33},{"$f":"IFERROR(VLOOKUP(TRIM(A134),[5]Sheet1!$A:$E,4,FALSE),0)","v":274374.37},{"$f":"IFERROR(VLOOKUP(TRIM(A134),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H134>=[2]Assumptions!$E$56,H134<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H134>=[2]Assumptions!$E$57,H134<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H134>=[2]Assumptions!$E$58,H134<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H134>=[2]Assumptions!$E$59,H134<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H134>=[2]Assumptions!$E$60,H134<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[21232,"WINLOCK",{"$f":"IFERROR(VLOOKUP(TRIM(A135),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A135),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A135),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":264716},{"$f":"IFERROR(VLOOKUP(TRIM(A135),[5]Sheet1!$A:$E,5,FALSE),0)","v":553065.42000000004},{"$f":"IFERROR(VLOOKUP(TRIM(A135),[5]Sheet1!$A:$E,4,FALSE),0)","v":68232.789999999994},{"$f":"IFERROR(VLOOKUP(TRIM(A135),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":58813},6.22473605517775E-2,{"$f":"IF(AND(H135>=[2]Assumptions!$E$56,H135<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H135>=[2]Assumptions!$E$57,H135<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H135>=[2]Assumptions!$E$58,H135<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H135>=[2]Assumptions!$E$59,H135<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H135>=[2]Assumptions!$E$60,H135<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1.05}]
[39901,"YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(TRIM(A136),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A136),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A136),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A136),[5]Sheet1!$A:$E,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A136),[5]Sheet1!$A:$E,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A136),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":33942},1,{"$f":"IF(AND(H136>=[2]Assumptions!$E$56,H136<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H136>=[2]Assumptions!$E$57,H136<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H136>=[2]Assumptions!$E$58,H136<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H136>=[2]Assumptions!$E$59,H136<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H136>=[2]Assumptions!$E$60,H136<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[39007,"YAKIMA",{"$f":"IFERROR(VLOOKUP(TRIM(A137),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A137),[3]iGRANTS!$G:$I,3,FALSE),0)","v":642709},{"$f":"IFERROR(VLOOKUP(TRIM(A137),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":10089743},{"$f":"IFERROR(VLOOKUP(TRIM(A137),[5]Sheet1!$A:$E,5,FALSE),0)","v":12760786.449999999},{"$f":"IFERROR(VLOOKUP(TRIM(A137),[5]Sheet1!$A:$E,4,FALSE),0)","v":7031768.2599999998},{"$f":"IFERROR(VLOOKUP(TRIM(A137),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":1326145},4.1635700086274839E-2,{"$f":"IF(AND(H137>=[2]Assumptions!$E$56,H137<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H137>=[2]Assumptions!$E$57,H137<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H137>=[2]Assumptions!$E$58,H137<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H137>=[2]Assumptions!$E$59,H137<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H137>=[2]Assumptions!$E$60,H137<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]
[34002,"YELM",{"$f":"IFERROR(VLOOKUP(TRIM(A138),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A138),[3]iGRANTS!$G:$I,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(TRIM(A138),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":1054571},{"$f":"IFERROR(VLOOKUP(TRIM(A138),[5]Sheet1!$A:$E,5,FALSE),0)","v":1683834.44},{"$f":"IFERROR(VLOOKUP(TRIM(A138),[5]Sheet1!$A:$E,4,FALSE),0)","v":272932.83},{"$f":"IFERROR(VLOOKUP(TRIM(A138),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":0},0,{"$f":"IF(AND(H138>=[2]Assumptions!$E$56,H138<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H138>=[2]Assumptions!$E$57,H138<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H138>=[2]Assumptions!$E$58,H138<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H138>=[2]Assumptions!$E$59,H138<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H138>=[2]Assumptions!$E$60,H138<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":0}]
[39205,"ZILLAH",{"$f":"IFERROR(VLOOKUP(TRIM(A139),[3]iGRANTS!$B:$E,3,FALSE),0) + IFERROR(VLOOKUP(TRIM(A139),[3]iGRANTS!$G:$I,3,FALSE),0)","v":20568},{"$f":"IFERROR(VLOOKUP(TRIM(A139),'[4]2021-22 Rev Final'!$A:$CL,81,FALSE),0)","v":368956},{"$f":"IFERROR(VLOOKUP(TRIM(A139),[5]Sheet1!$A:$E,5,FALSE),0)","v":786298.17},{"$f":"IFERROR(VLOOKUP(TRIM(A139),[5]Sheet1!$A:$E,4,FALSE),0)","v":201624.34},{"$f":"IFERROR(VLOOKUP(TRIM(A139),'[6]2021-22 Final'!$B:$X,18,FALSE),0)","v":53667},3.7500170059885748E-2,{"$f":"IF(AND(H139>=[2]Assumptions!$E$56,H139<[2]Assumptions!$E$57),[2]Assumptions!$B$61,IF(AND(H139>=[2]Assumptions!$E$57,H139<[2]Assumptions!$E$58),[2]Assumptions!$B$60,IF(AND(H139>=[2]Assumptions!$E$58,H139<[2]Assumptions!$E$59),[2]Assumptions!$B$59,IF(AND(H139>=[2]Assumptions!$E$59,H139<[2]Assumptions!$E$60),[2]Assumptions!$B$58,IF(AND(H139>=[2]Assumptions!$E$60,H139<=[2]Assumptions!$E$61),[2]Assumptions!$B$57,0)))))","v":1}]

{"sheet":"Assumptions","index":6,"n_rows":61,"n_cols":34,"rows_kept":61,"cut":false,"hidden":true,"merged":[[6,31,21,31]]}
["Assumptions and Factors — Title I Part C Migrant - Final"]
[null,"Caution: Yellow Cells below drive are inputs into the calculations in this model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Headings on Allocation Table"]
["Funding",null,"Final 2022-23","Preliminary 2022-23","Final 2021-22","Preliminary 2021-22","Final 2020-21","Preliminary 2020-21","Final 2019-20","Preliminary 2019-20","Final 2018-19","Preliminary 2018-19","Final 2017-18","Preliminary 2017-18","2nd Rev Final 2016-17","Rev Final 2016-17","Final 2016-17","Final 2015-16","Preliminary 2015-16","Final 2014-15","Preliminary 2014-15","Revised Final 2013-14","Final 2013-14","Final 2012-13","Preliminary 2012-13","Final 2011-12","Preliminary \n2011-12","Final\n2010-11","Final 2009-10","Final 2008-09","Source: "]
[null,"Total State Allocation",38126160,"38,168,234",36172055,36170767,33650164,32545772,29253692,28509499,27865765,26740196,24667573,24540413,14921087,14921087,14921087,14921087,14875015,14875015,14875015,14839257,14839257,15628872,15628872,15659257,15659257,15691456,14450894,15015291]
[null,"State Allocation under $14B rule",{"$f":"'[7]Final T-I State Admin 1004(b)'!$C$60","v":29491607},{"$f":"'[8]Prel. T-I State Admin 1004(b)'!$C$60","v":29524149},29680217,29680217,28007581,32545800,23817704,23834846,21267203,21267203,13112612,13104377,13566765,13616032,13566765,14077428,14055099,14085411,14041918,14645076,14645076,14620622,14620622,14680941,14680941,14980942]
["General Admin","State Admin",{"$f":"ROUND(C6*0.01,0)","v":294916},295241,296802,296802,280076,325458,{"$f":"ROUND(I6*0.01,0)","v":238177},238348,212672,212672,131126,131044,135668,136160,135668,140774,140551,140854,140419,146451,{"$f":"ROUND(W6*0.01,0)","v":146451},{"$f":"ROUND(X6*0.01,0)","v":146206},{"$f":"ROUND(Y6*0.01,0)","v":146206},{"$f":"ROUND(Z6*0.01,0)","v":146809},{"$f":"ROUND(14680941*0.01,0)","v":146809},{"$f":"ROUND(14680942*0.01,0)","v":146809},{"$f":"ROUND(13563693*0.01,0)","v":135637},{"$f":"ROUND(14649429*0.01,0)","v":146494},0.01]
[null,"State Level Activities (Unallocated Balance)",{"$f":"C5-C7-C18-C24","v":14955548},{"$f":"D5-D7-D18-D24","v":14972053},{"$f":"E5-E7-E18-E24","v":13087588},{"$f":"F5-F7-F18-F24","v":13086382},{"$f":"G5-G7-G18-G24","v":13179990},{"$f":"H5-H7-H18-H24","v":12692851},10935689,11551691,11233633,10783406,9920983,12702535,3078585,3078093,4570694,2999662,2953813,3913523,2273028,14692806,14692806,15482666,15482666,15512448,15512448,15544647,14315257,536592]
[]
["Other Admin","Director salary"]
[null,"Regional Offices"]
[null,"MSDS"]
[null,"Other stakeholders"]
[]
[null,"Other Grants - not through formula",null,null,180000]
[null,"Summer Grants - Current Year",2107548,2290094,2278840,2278758,3365016,3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,1565926,1565926,1565926,1562887,1562887,null,1000000,1000000,null,1550000,1200000,1200000]
[null,"Summer Grants - Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75004]
[null,"Total",{"$f":"C16+C17","v":2107548},{"$f":"D16+D17","v":2290094},{"$f":"E16+E17","v":2278840},{"$f":"F16+F17","v":2278758},{"$f":"G16+G17","v":3365016},3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,{"$f":"S16","v":1565926},null,{"$f":"SUM(U16:U17)","v":1640930}]
[null,"Allocated per Worksheet"]
[null,"Difference"]
[]
[null,"Total Regular Year Allocation - from Sylvia",20768148,20610846,20508825,20508825,16825082,16272886,15101696,13932883,13932883,13370098,12333787,8952652,8952652,8952652,8952652,9470989,9470989,9395554,9395554,9212323,9212323,11016189,11016189,11500000,11500000,11500000,10135000,9900000]
[null,"Regular Grants from Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,1262073,1262073,1262073,1262073,743736,743736,1425084,1425084,null,null,{"$f":"'[2]2012-13 FINAL'!N18","v":11010766}]
[null,"Total",{"$f":"SUM(C22:C23)","v":20768148},{"$f":"SUM(D22:D23)","v":20610846},{"$f":"SUM(E22:E23)","v":20508825},{"$f":"SUM(F22:F23)","v":20508825},16825082,16272886,15101696,13932883,13932883,13370098,12333787,10214725,10214725,10214725,10214725,10214725,10214725,10820638,10820638]
[null,"Allocated per Worksheet before MOE",{"$f":"'2022-23 Final'!O18","v":20768148},{"$f":"'[2]2022-23 Prelim'!O18","v":20768148},{"$f":"'[2]2021-22 Final'!N18","v":20508825},{"$f":"'[2]2021-22 Prelim'!N18","v":20508825},{"$f":"'[2]2020-21 Final'!N18","v":16795507},{"$f":"'[2]2020-21 Prelim'!N18","v":16272886},{"$f":"'[2]2019-20 Prelim'!N18","v":13932883},{"$f":"'[2]2019-20 Prelim'!N18","v":13932883},{"$f":"'[2]2018-19 Final'!N18","v":13932883},{"$f":"'[2]2018-19 Prelim'!N18","v":13370098},{"$f":"'[2]2017-18 Final'!N18","v":12333787},null,null,null,null,null,null,null,{"$f":"'[2]2014-15 Preliminary'!N18","v":10820638}]
[null,"MOE Reduction",null,null,{"$f":"'[2]2021-22 Prelim'!O18","v":0},{"$f":"'[2]2021-22 Prelim'!P18","v":0},{"$f":"'[2]2020-21 Final'!P18","v":0},{"$f":"'[2]2020-21 Prelim'!P18","v":0},{"$f":"'[2]2019-20 Prelim'!Q18","v":-57},{"$f":"'[2]2019-20 Prelim'!Q18","v":-57},{"$f":"'[2]2018-19 Final'!Q18","v":0},{"$f":"'[2]2018-19 Final'!Q18","v":0},{"$f":"'[2]2017-18 Final'!Q18","v":-1406}]
[null,"Allocated per Worksheet after MOE",{"$f":"SUM(C25:C26)","v":20768148},20768148,20508825,20508825,16795507,16272886,13932826,13932826,13932883,13370098,12332381]
[]
[null,"MERO Allocation - Sylvia to provide",null,null,null,null,null,null,2757777,null,null,null,null,null,null,null,null,null,null,1619378,1619378]
[null,"Allocated per Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]2014-15 MERO Prelim'!N18","v":1409333}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U29-U30","v":210045}]
[]
[]
[]
[null,"Counter-do not change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"Summer:"]
[null,"Amount per Pass Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,90]
[null,"Amount per Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,900]
[]
[]
[null,"Number of LEP child within the districts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Bilingual apportionment data"]
["DataSets:","Native american students are also added. See above."]
[]
[]
[]
[]
[null,"Allocations"]
[]
[]
[]
[null,"Program Review (Sylvia Reyna)"]
[]
[]
["Other Fund Factor"]
["Min",null,null,null,null,{"$f":"SMALL('[2]other funds ftr 2021 for 2122'!$H:$H,COUNTIF('[2]other funds ftr 2021 for 2122'!$H:$H,0)+1)","v":{"$error":"#VALUE!"}},null,{"$f":"SMALL('[2]other funds ftr 1920 for 2021'!$H:$H,COUNTIF('[2]other funds ftr 1920 for 2021'!$H:$H,0)+1)","v":{"$error":"#VALUE!"}},null,{"$f":"SMALL('[2]other funds ftr 1819 for 1920'!H:H,COUNTIF('[2]other funds ftr 1819 for 1920'!H:H,0)+1)","v":{"$error":"#VALUE!"}},null,{"$f":"SMALL('[2]other funds ftr 1718 for 1819'!H:H,COUNTIF('[2]other funds ftr 1718 for 1819'!H:H,0)+1)","v":{"$error":"#VALUE!"}}]
["< 20th Percentile",1.1499999999999999,null,null,null,{"$f":"PERCENTILE(IF('[2]other funds ftr 2021 for 2122'!$H$2:$H$316,'[2]other funds ftr 2021 for 2122'!$H$2:$H$316),0.2)","v":1.4658371027705203E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1920 for 2021'!$H$2:$H$311,'[2]other funds ftr 1920 for 2021'!$H$2:$H$311),0.2)","v":1.5000032386976888E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1819 for 1920'!H2:H311,'[2]other funds ftr 1819 for 1920'!H2:H311),0.2)","v":1.5653367243818592E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H3:H297,'[2]other funds ftr 1718 for 1819'!H3:H297),0.2)","v":1.7196879594298442E-2}]
["< 40th Percentile",1.05,null,null,null,{"$f":"PERCENTILE(IF('[2]other funds ftr 2021 for 2122'!$H$2:$H$316,'[2]other funds ftr 2021 for 2122'!$H$2:$H$316),0.4)","v":3.6125836519613992E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1920 for 2021'!$H$2:$H$311,'[2]other funds ftr 1920 for 2021'!$H$2:$H$311),0.4)","v":3.5877248789411356E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1819 for 1920'!H2:H311,'[2]other funds ftr 1819 for 1920'!H2:H311),0.4)","v":3.7060966696472103E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H4:H298,'[2]other funds ftr 1718 for 1819'!H4:H298),0.4)","v":3.6249330724707353E-2}]
["< 60th Percentile",1,null,null,null,{"$f":"PERCENTILE(IF('[2]other funds ftr 2021 for 2122'!$H$2:$H$316,'[2]other funds ftr 2021 for 2122'!$H$2:$H$316),0.6)","v":6.1223890735361088E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1920 for 2021'!$H$2:$H$311,'[2]other funds ftr 1920 for 2021'!$H$2:$H$311),0.6)","v":6.1479684305352805E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1819 for 1920'!H2:H311,'[2]other funds ftr 1819 for 1920'!H2:H311),0.6)","v":5.9786466795498532E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H5:H299,'[2]other funds ftr 1718 for 1819'!H5:H299),0.6)","v":5.4398319431708794E-2}]
["< 80th Percentile",0.95,null,null,null,{"$f":"PERCENTILE(IF('[2]other funds ftr 2021 for 2122'!$H$2:$H$316,'[2]other funds ftr 2021 for 2122'!$H$2:$H$316),0.8)","v":8.9813781840868426E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1920 for 2021'!$H$2:$H$311,'[2]other funds ftr 1920 for 2021'!$H$2:$H$311),0.8)","v":9.073752005750127E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1819 for 1920'!H2:H311,'[2]other funds ftr 1819 for 1920'!H2:H311),0.8)","v":8.7926282254286392E-2},null,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H5:H299,'[2]other funds ftr 1718 for 1819'!H5:H299),0.8)","v":7.6664084162224463E-2}]
["< Max",0.85,null,null,null,{"$f":"MAX('[2]other funds ftr 2021 for 2122'!H:H)","v":0.18206600723982938},null,{"$f":"MAX('[2]other funds ftr 1920 for 2021'!H:H)","v":0.16244788048095218},null,{"$f":"MAX('[2]other funds ftr 1819 for 1920'!H:H)","v":0.17060493894811721},null,{"$f":"MAX('[2]other funds ftr 1718 for 1819'!H:H)","v":0.1237520478780168}]

{"sheet":"CCDDD","index":7,"n_rows":163,"n_cols":3,"rows_kept":163,"cut":false,"hidden":true,"merged":[]}
["14005","ABERDEEN",{"$f":"A1","v":"14005"}]
["29103","ANACORTES",{"$f":"A2","v":"29103"}]
["31016","ARLINGTON","31016"]
["17408","AUBURN","17408"]
["06119","BATTLE GROUND","06119"]
["17405","BELLEVUE","17405"]
["37501","BELLINGHAM","37501"]
["27403","BETHEL","27403"]
["37503","BLAINE","37503"]
["18100","BREMERTON","18100"]
["24111","BREWSTER","24111"]
["09075","BRIDGEPORT","09075"]
["29100","BURLINGTON","29100"]
["06117","CAMAS","06117"]
["04228","CASCADE","04228"]
["04222","CASHMERE","04222"]
["32356","CENTRAL VALLEY","32356"]
["21401","CENTRALIA","21401"]
["21302","CHEHALIS","21302"]
["16049","CHIMACUM","16049"]
["19404","CLE ELUM","19404"]
["27400","CLOVER PARK","27400"]
["36250","COLLEGE PLACE","36250"]
["36400","COLUMBIA","36400"]
["29317","CONWAY","29317"]
["15204","COUPEVILLE","15204"]
["39090","EAST VALLEY","39090"]
["09206","EASTMONT","09206"]
["31015","EDMONDS","31015"]
["19401","ELLENSBURG","19401"]
["14068","ELMA","14068"]
["04127","ENTIAT","04127"]
["17216","ENUMCLAW","17216"]
["13165","EPHRATA","13165"]
["31002","EVERETT","31002"]
["06114","EVERGREEN","06114"]
["17210","FEDERAL WAY","17210"]
["37502","FERNDALE","37502"]
["27417","FIFE","27417"]
["03053","FINLEY","03053"]
["27402","FRANKLIN PIERCE","27402"]
["20404","GOLDENDALE","20404"]
["13301","GRAND COULEE DAM","13301"]
["39200","GRANDVIEW","39200"]
["39204","GRANGER","39204"]
["39203","HIGHLAND","39203"]
["17401","HIGHLINE","17401"]
["23404","HOOD CANAL","23404"]
["14028","HOQUIAM","14028"]
["11056","KAHLOTUS","11056"]
["08458","KELSO","08458"]
["03017","KENNEWICK","03017"]
["17415","KENT","17415"]
["03052","KIONA BENTON","03052"]
["19403","KITTITAS","19403"]
["06101","LA CENTER","06101"]
["29311","LA CONNER","29311"]
["04129","LAKE CHELAN","04129"]
["34307","LAKE QUINAULT","34307"]
["17414","LAKE WASHINGTON","17414"]
["31306","LAKEWOOD","31306"]
["01158","LIND","01158"]
["08122","LONGVIEW","08122"]
["28144","LOPEZ ISLAND","28144"]
["20406","LYLE","20406"]
["37504","LYNDEN",{"$f":"A66","v":"37504"}]
["39120","MABTON","39120"]
["04019","MANSON","04019"]
["31025","MARYSVILLE","31025"]
["37505","MERIDIAN","37505"]
["31103","MONROE","31103"]
["14066","MONTESANO","14066"]
["13161","MOSES LAKE","13161"]
["21206","MOSSYROCK","21206"]
["29320","MOUNT VERNON","29320"]
["39209","MT ADAMS","39209"]
["37507","MT BAKER","37507"]
["31006","MUKILTEO","31006"]
["39003","NACHES","39003"]
["25155","NASELLE-GRAYS RIVER","25155"]
["24014","NESPELEM","24014"]
["37506","NOOKSACK VALLEY","37506"]
["14064","NORTH BEACH","14064"]
["11051","NORTH FRANKLIN","11051"]
["18400","NORTH KITSAP","18400"]
["34003","NORTH THURSTON","34003"]
["17417","NORTHSHORE","17417"]
["15201","OAK HARBOR","15201"]
["25101","OCEAN BEACH","25101"]
["14172","OCOSTA","14172"]
["24105","OKANOGAN","24105"]
["34111","OLYMPIA","34111"]
["24019","OMAK","24019"]
["09013","ORONDO","09013"]
["24410","OROVILLE","24410"]
["01147","OTHELLO","01147"]
["09102","PALISADES","09102"]
["11001","PASCO","11001"]
["24122","PATEROS","24122"]
["03050","PATERSON","03050"]
["23402","PIONEER","23402"]
["12110","POMEROY","12110"]
["05121","PORT ANGELES","05121"]
["16050","PORT TOWNSEND","16050"]
["36402","PRESCOTT","36402"]
["03116","PROSSER","03116"]
["27003","PUYALLUP","27003"]
["05402","QUILLAYUTE VALLEY","05402"]
["13144","QUINCY","13144"]
["25116","RAYMOND","25116"]
["17403","RENTON","17403"]
["03400","RICHLAND","03400"]
["06122","RIDGEFIELD","06122"]
["17407","RIVERVIEW","17407"]
["34401","ROCHESTER","34401"]
["20403","ROOSEVELT","20403"]
["13160","ROYAL CITY","13160"]
["28149","SAN JUAN ISLAND","28149"]
["14104","SATSOP","14104"]
["17001","SEATTLE","17001"]
["29101","SEDRO WOOLLEY","29101"]
["39119","SELAH","39119"]
["05323","SEQUIM","05323"]
["23309","SHELTON","23309"]
["31201","SNOHOMISH","31201"]
["17410","SNOQUALMIE VALLEY","17410"]
["13156","SOAP LAKE","13156"]
["25118","SOUTH BEND","25118"]
["23042","SOUTHSIDE ","23042"]
["32081","SPOKANE",{"$f":"A130","v":"32081"}]
["31401","STANWOOD","31401"]
["11054","STAR  ","11054"]
["31311","SULTAN","31311"]
["27320","SUMNER","27320"]
["39201","SUNNYSIDE","39201"]
["27010","TACOMA","27010"]
["34402","TENINO","34402"]
["19400","THORP","19400"]
["24404","TONASKET","24404"]
["39202","TOPPENISH","39202"]
["36300","TOUCHET","36300"]
["20400","TROUT LAKE","20400"]
["17406","TUKWILA","17406"]
["34033","TUMWATER","34033"]
["39002","UNION GAP","39002"]
["06037","VANCOUVER","06037"]
["35200","WAHKIAKUM","35200"]
["13073","WAHLUKE","13073"]
["36140","WALLA WALLA","36140"]
["39207","WAPATO","39207"]
["13146","WARDEN","13146"]
["09209","WATERVILLE","09209"]
["04246","WENATCHEE","04246"]
["39208","WEST VALLEY","39208"]
["21303","WHITE PASS","21303"]
["27416","WHITE RIVER","27416"]
["20405","WHITE SALMON","20405"]
["21232","WINLOCK","21232"]
["20094","WISHRAM","20094"]
["08404","WOODLAND","08404"]
["39007","YAKIMA","39007"]
["34002","YELM","34002"]
["39205","ZILLAH","39205"]