{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["District","2023-24 Final","Assumptions","Enrollment","Rural and Low Income 23-24","other funds ftr 2023","CCDDD","22-23 Final"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":9,"defined_names":107,"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":32,"rows_kept":83,"cut":false,"hidden":false,"merged":[[27,14,28,15],[30,14,30,15],[30,16,30,17],[32,5,34,5],[1,6,1,9],[2,7,2,8],[16,2,19,2],[16,5,17,5],[18,5,19,5],[20,2,23,2],[20,5,21,5],[22,5,23,5],[2,20,2,21],[6,5,7,5],[8,5,9,5],[10,5,11,5],[12,2,15,2],[12,5,13,5],[14,5,15,5],[2,10,2,11],[2,12,2,13],[2,14,2,15],[2,16,2,17],[2,18,2,19]]}
[null,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","BURLINGTON",null,null,null,"<- Please select distrtict from this drop-down",null,null,null,null,null,null,null,null,null,null,null,null," <<- Please Select District From Drop Down","Change",null,null,null,null,null,null,"Brewster"]
[null,null,null,null,null,"CCDDD",{"$f":"VLOOKUP(G2,CCDDD!B:C,2,0)","v":"29100"},"2023-24",null,"2022-23","2021-22",null,"2020-21",null,"2011-12",null,"2010-11",null,"2009-10",null,"2008-09",null,"2007-08",null,null,null,null,null,null,null,null,"Bridgeport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%%",null,null,null,null,null,null,null,null,null,"Burlington"]
[null,null,null,null,null,null,null,"FINAL 23-24","% of PY","Final 22-23","Final 2021-22","% of PY","Final 2020-21",null,"Prelim 2011-12","% of PY","Final 2010-11","% of PY","Final 2009-10","% of PY",{"$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,null,"Cashmere"]
[null,2,null,null,null,"K-12 Migrant Students","Average Number",{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,4,0),0)","v":491},{"$f":"H7/J7","v":1.2654639175257731},{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,4,0),0)","v":388},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,3,0),0)","v":338},{"$f":"IFERROR(K7/M7-1,0)","v":0.13043478260869557},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,3,0),0)","v":299},null,{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(Q7=0,0,O7/Q7)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(S7>0,Q7/S7,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(U7>0,S7/U7,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B7,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(W7>0,U7/W7,\"-\")","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$3,'2023-24 Final'!$B$19:$Z$156,5,0),0)","v":212105},{"$f":"H8/J8","v":1.2684567772030022},{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,5,0),0)","v":167215},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,4,0),0)","v":159039},0.3281029486676299,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,4,0),0)","v":119749},null,{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(S8>0,Q8/S8,\"-\")","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G$2,#REF!,$B8,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(U8>0,S8/U8,\"-\")","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$3,'2023-24 Final'!$B$19:$Z$156,6,0),0)","v":124},1.0081300813008129,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,6,0),0)","v":123},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,5,0),0)","v":59},-1.6666666666666718E-2,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,5,0),0)","v":60},null,{"$f":"VLOOKUP($G$2,#REF!,$B9,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(Q9=0,0,O9/Q9)","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$3,'2023-24 Final'!$B$19:$Z$156,7,0),0)","v":13392},1.0105644431029279,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,7,0),0)","v":13252},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,6,0),0)","v":6940},0.15531879473947052,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,6,0),0)","v":6007},null,{"$f":"VLOOKUP($G$2,#REF!,$B10,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(Q10=0,0,O10/Q10)","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$3,'2023-24 Final'!$B$19:$Z$156,8,0),0)","v":341},1.8633879781420766,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,8,0),0)","v":183},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,7,0),0)","v":108},0.13684210526315788,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,7,0),0)","v":95},null,{"$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$3,'2023-24 Final'!$B$19:$Z$156,9,0),0)","v":147307},1.8677900769650171,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,8,0),0)","v":50817},0.33563750098562295,{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,8,0),0)","v":38047},null,{"$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":{"$error":"#REF!"}},null,3,5,null,null,null,null,null,"Eastmont"]
[null,8,"Grades 1-5",null,null,"Top 1/4","Attendance",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$f":"K13/M13-1","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":{"$error":"#REF!"}},null,1,6,null,null,null,null,null,"Ellensburg"]
[null,9,null,null,null,null,"Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,4,6,null,null,null,null,null,"Entiat"]
[null,10,null,null,null,"middle  2/4","Attendance",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,1,7,null,null,null,null,null,"Ephrata"]
[null,11,null,null,null,null,"Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,4,7,null,null,null,null,null,"Ferndale"]
[null,12,"Grades 6-8",null,null,"Top 1/4","Attendance",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,1,8,null,null,null,null,null,"Finley"]
[null,13,null,null,null,null,"Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,4,8,null,null,null,null,null,"Goldendale"]
[null,14,null,null,null,"middle  2/4","Attendance",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,1,9,null,null,null,null,null,"Grandview"]
[null,15,null,null,null,null,"Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,4,9,null,null,null,null,null,"Granger"]
[null,16,"Grades 9-12",null,null,"Top 1/4","Attendance",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,1,10,null,null,null,null,null,"Highland"]
[null,17,null,null,null,null,"Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,4,10,null,null,null,null,null,"Hoquiam"]
[null,18,null,null,null,"middle  2/4","Attendance",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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":{"$error":"#REF!"}},null,1,11,null,null,null,null,null,"Kennewick"]
[null,19,null,null,null,null,"Dollars",{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},1,{"$f":"IFERROR(VLOOKUP($G$3,'[3]2022-23 Final'!$B$19:$Z$156,9,0),0)","v":78867},null,{"$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$3,'2023-24 Final'!$B$19:$Z$156,10,0),0)","v":372804},1.4375438623551096,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,10,0),0)","v":259334},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,9,0),0)","v":216796},{"$f":"IFERROR(K26/M26-1,0)","v":0.32351666330897477},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,9,0),0)","v":163803},null,{"$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$3,'2023-24 Final'!$B$19:$Z$156,11,0),0)","v":1},null,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,11,0),0)","v":0.95},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,10,0),0)","v":0.95},{"$f":"IFERROR(K28/M28-1,0)","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$3,'2023-24 Final'!$B$19:$Z$156,13,0),0)","v":1},null,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,13,0),0)","v":1},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,12,0),0)","v":1},{"$f":"IFERROR(K29/M29-1,0)","v":0},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,12,0),0)","v":1},null,null,null,{"$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$3,'2023-24 Final'!$B$19:$Z$156,18,0),0)","v":372804},{"$f":"H30/J30","v":1.5132059082588172},{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,18,0),0)","v":246367},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2021-22 Final'!$B:$R,17,0),0)","v":205956},{"$f":"IFERROR(K30/M30-1,0)","v":0.32351410229222499},{"$f":"IFERROR(VLOOKUP($G$3,'[2]2020-21 Final'!$B:$R,17,0),0)","v":155613},null,{"$f":"VLOOKUP($G$2,#REF!,9,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(Q30=0,0,O30/Q30)","v":{"$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":{"$error":"#REF!"}},null,25,null,null,null,null,null,null,"Lind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,null,"Mabton"]
[null,null,null,null,null,"Allocation Factors","Total Student",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:K,4,0),0)","v":299},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,Y33,FALSE)),0,VLOOKUP($G$2,#REF!,Y33,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA33,FALSE)),0,VLOOKUP($G$2,#REF!,AA33,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$33,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$33,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA33,FALSE)),0,VLOOKUP($G$2,#REF!,AA33,FALSE))","v":{"$error":"#REF!"}},null,2,null,2,null,null,null,null,"Manson"]
[null,null,null,null,null,null,"Needs Service",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:K,6,0),0)","v":60},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$34,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$34,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$34,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$34,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$34,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$34,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA34,FALSE)),0,VLOOKUP($G$2,#REF!,AA34,FALSE))","v":{"$error":"#REF!"}},null,3,null,3,null,null,null,null,"Monroe"]
[null,null,null,null,null,null,"Priority",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:K,8,0),0)","v":95},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$35,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$35,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$35,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$35,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$35,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$35,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA35,FALSE)),0,VLOOKUP($G$2,#REF!,AA35,FALSE))","v":{"$error":"#REF!"}},null,4,null,4,null,null,null,null,"Moses Lake"]
[null,null,null,null,null,"Dollars",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G$3,'[2]Summer 2021'!A:V,22,0),0)","v":21049},null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$36,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$36,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$36,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$36,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$36,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$36,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA36,FALSE)),0,VLOOKUP($G$2,#REF!,AA36,FALSE))","v":{"$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,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$37,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$37,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$37,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$37,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$37,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$37,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA37,FALSE)),0,VLOOKUP($G$2,#REF!,AA37,FALSE))","v":{"$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$3,'2023-24 Final'!$B$19:$Z$156,24,0),0)","v":4000},null,{"$f":"IFERROR(VLOOKUP($G$3,'22-23 Final'!$B$19:$Z$156,24,0),0)","v":2500},{"$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$2,#REF!,$AA$38,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$38,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$38,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$38,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$38,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$38,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA38,FALSE)),0,VLOOKUP($G$2,#REF!,AA38,FALSE))","v":{"$error":"#REF!"}},null,7,null,7,null,null,null,null,"Mt Adams"]
[null,null,null,null,null,null,"Total Allocated Amount",{"$f":"H38+H30","v":376804},{"$f":"H39/J39","v":1.5140778005922841},{"$f":"J38+J30","v":248867},{"$f":"K38+K30","v":208456},null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$39,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$39,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$AA$39,FALSE)),0,VLOOKUP($G$2,#REF!,$AA$39,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,$Y$39,FALSE)),0,VLOOKUP($G$2,#REF!,$Y$39,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(W39>0,U39/W39,\"-\")","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP($G$2,#REF!,AA39,FALSE)),0,VLOOKUP($G$2,#REF!,AA39,FALSE))","v":{"$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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,null,"Zillah"]

{"sheet":"2023-24 Final","index":1,"n_rows":164,"n_cols":26,"rows_kept":164,"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,{"$f":"Assumptions!C24","v":21091065}]
[null,null,null,{"$f":"[2]Assumptions!$AO$4","v":0},null,2.0369691980863958E+66,431.9855955208256,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"O18","v":21091065}]
[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":21091065}]
[null,null,null,null,null,null,null,"Put total here",null,{"$f":"Assumptions!C24","v":21091065}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Go to H9 & Control K to set dollar amount"]
[]
[]
[]
[null,null,null,null,"Migrant Students",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accepting Funding?",null,"HOLD HARMLESS"]
[null,null,null,{"$f":"G3","v":431.9855955208256},"K-12",null,"Needs Support",null,"Priority Interuption ",null,null,null,null,null,null,null,null,null,{"$f":"S18","v":21091065}]
[null,null,"CCDDD","District","Ave. number","Regular Dollars","Ave. number","Regular Dollars","Priority Number","Priority Dollars","Subtotal","Other Funds Factor","Subtotal 2","Add'l Rural Factor","Total Allocated Amount",null,"MOE","MOE Red.","Subtotal \nAfter MOE",null,null,"Y for yes, N for no (reallocates money)",null,"Override funding?  Y for yes, otherwise blank.","Health Support Grant","Total"]
[null,null,null,null,10,{"$f":"F18/E18","v":431.98568403754388},0.25,{"$f":"H18/G18","v":110.81023790731763},1,{"$f":"J18/I18","v":434.70244916586381},null,null,null,0.1,124]
[0,null,"99999","State Total",{"$f":"SUMIF(E19:E164,\">-10\")","v":31643},{"$f":"SUM(F19:F164)","v":13669323},{"$f":"SUMIF(G19:G164,\">=10\")","v":8869},{"$f":"SUM(H19:H164)","v":982776},{"$f":"SUMIF(I19:I164,\">=10\")","v":19721},{"$f":"SUM(J19:J164)","v":8572767},{"$f":"SUM(K19:K164)","v":23224866},null,{"$f":"SUM(M19:M164)","v":22569242},null,{"$f":"SUM(O19:O164)","v":21091065},null,null,{"$f":"SUM(R19:R152)","v":0},{"$f":"SUM(S19:S164)","v":21091065},"Previous Year Final Allocations","Allocation Difference",null,"Consortia",null,{"$f":"SUM(Y19:Y164)","v":212500},{"$f":"SUM(Z19:Z164)","v":20927983}]
[1,"14005",null,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$1:$F$147,4,FALSE),0)","v":114},{"$f":"IF(E19>=10,ROUND(E19*$G$3,0),0)","v":49246},{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$1:$F$147,6,FALSE),0)","v":38},{"$f":"IF(E19>=$E$17,ROUND(G19*$G$3*$G$17,0),0)","v":4104},{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$1:$F$147,5,FALSE),0)","v":58},{"$f":"IF(E19>=$E$17,ROUND(I19*$G$3*$I$17,0),0)","v":25055},{"$f":"+F19+H19+J19","v":78405},{"$f":"IF(E19>$E$17,_xlfn.IFNA(VLOOKUP(B19,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},{"$f":"IF(L19=0,K19,ROUND(K19*L19,0))","v":90166},{"$f":"1+IF(ISNA(VLOOKUP(B19,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},{"$f":"IF(V19=\"y\",ROUND(M19*N19,0),0)","v":99183},null,null,{"$f":"ROUND(IF(Q19>0,-(0.9-Q19)*O19,0),0)","v":0},{"$f":"O19+R19","v":99183},{"$f":"IFERROR(VLOOKUP(B19,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":80840},{"$f":"S19-T19","v":18343},{"$f":"IF(ISNA(VLOOKUP(B19,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,{"$f":"IF(V19=\"Y\",IF(E19<=99,1500,IF(AND(E19>=100,E19<=399),2500,4000)),0)","v":2500},{"$f":"IF(W19=1, 0,  Y19+S19)","v":101683}]
[2,"29103",null,"ANACORTES",{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$1:$F$147,4,FALSE),0)","v":11},{"$f":"IF(E20>=10,ROUND(E20*$G$3,0),0)","v":4752},{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},{"$f":"IF(E20>=$E$17,ROUND(G20*$G$3*$G$17,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$1:$F$147,5,FALSE),0)","v":10},{"$f":"IF(E20>=$E$17,ROUND(I20*$G$3*$I$17,0),0)","v":4320},9072,{"$f":"IF(E20>$E$17,_xlfn.IFNA(VLOOKUP(B20,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},10433,{"$f":"1+IF(ISNA(VLOOKUP(B20,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},10433,null,null,0,10433,{"$f":"IFERROR(VLOOKUP(B20,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},10433,{"$f":"IF(ISNA(VLOOKUP(B20,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,{"$f":"IF(V20=\"Y\",IF(E20<=99,1500,IF(AND(E20>=100,E20<=399),2500,4000)),0)","v":1500},{"$f":"IF(W20=1, 0,  Y20+S20)","v":11933}]
[3,"31016",null,"ARLINGTON",{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},17711,{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1296,{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$1:$F$147,5,FALSE),0)","v":26},11232,30239,{"$f":"IF(E21>$E$17,_xlfn.IFNA(VLOOKUP(B21,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},34775,{"$f":"1+IF(ISNA(VLOOKUP(B21,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B21,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B21,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[4,"17408",null,"AUBURN",{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$1:$F$147,4,FALSE),0)","v":37},15983,{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},648,{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$1:$F$147,5,FALSE),0)","v":28},12096,28727,{"$f":"IF(E22>$E$17,_xlfn.IFNA(VLOOKUP(B22,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},33036,{"$f":"1+IF(ISNA(VLOOKUP(B22,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},33036,null,null,0,33036,{"$f":"IFERROR(VLOOKUP(B22,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},33036,{"$f":"IF(ISNA(VLOOKUP(B22,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,34536]
[5,"06119",null,"BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$1:$F$147,4,FALSE),0)","v":23},9936,{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},9072,19008,{"$f":"IF(E23>$E$17,_xlfn.IFNA(VLOOKUP(B23,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},21859,{"$f":"1+IF(ISNA(VLOOKUP(B23,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B23,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B23,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[6,"37501",null,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$1:$F$147,4,FALSE),0)","v":128},55294,{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$1:$F$147,6,FALSE),0)","v":43},4644,{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$1:$F$147,5,FALSE),0)","v":70},30239,90177,{"$f":"IF(E24>$E$17,_xlfn.IFNA(VLOOKUP(B24,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},103704,{"$f":"1+IF(ISNA(VLOOKUP(B24,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},103704,null,null,0,103704,{"$f":"IFERROR(VLOOKUP(B24,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},103704,{"$f":"IF(ISNA(VLOOKUP(B24,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,106204]
[7,"27403",null,"BETHEL",{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$1:$F$147,4,FALSE),0)","v":16},6912,{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$1:$F$147,5,FALSE),0)","v":13},5616,12744,{"$f":"IF(E25>$E$17,_xlfn.IFNA(VLOOKUP(B25,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},14656,{"$f":"1+IF(ISNA(VLOOKUP(B25,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B25,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B25,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[8,"18100",null,"BREMERTON",{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$1:$F$147,4,FALSE),0)","v":61},26351,{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$1:$F$147,5,FALSE),0)","v":38},16415,44170,{"$f":"IF(E26>$E$17,_xlfn.IFNA(VLOOKUP(B26,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},50796,{"$f":"1+IF(ISNA(VLOOKUP(B26,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},50796,null,null,0,50796,{"$f":"IFERROR(VLOOKUP(B26,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":45790},5006,{"$f":"IF(ISNA(VLOOKUP(B26,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,52296]
[9,"24111",null,"BREWSTER",{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$1:$F$147,4,FALSE),0)","v":237},102381,{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$1:$F$147,6,FALSE),0)","v":43},4644,{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$1:$F$147,5,FALSE),0)","v":156},67390,174415,{"$f":"IF(E27>$E$17,_xlfn.IFNA(VLOOKUP(B27,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},165694,{"$f":"1+IF(ISNA(VLOOKUP(B27,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},182263,null,null,0,182263,{"$f":"IFERROR(VLOOKUP(B27,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":169488},12775,{"$f":"IF(ISNA(VLOOKUP(B27,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,184763]
[10,"09075",null,"BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$1:$F$147,4,FALSE),0)","v":128},55294,{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$1:$F$147,6,FALSE),0)","v":37},3996,{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$1:$F$147,5,FALSE),0)","v":85},36719,96009,{"$f":"IF(E28>$E$17,_xlfn.IFNA(VLOOKUP(B28,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},96009,{"$f":"1+IF(ISNA(VLOOKUP(B28,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},105610,null,null,0,105610,{"$f":"IFERROR(VLOOKUP(B28,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":126591},-20981,{"$f":"IF(ISNA(VLOOKUP(B28,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,108110]
[11,"29100",null,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$1:$F$147,4,FALSE),0)","v":491},212105,{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$1:$F$147,6,FALSE),0)","v":124},13392,{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$1:$F$147,5,FALSE),0)","v":341},147307,372804,{"$f":"IF(E29>$E$17,_xlfn.IFNA(VLOOKUP(B29,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},372804,{"$f":"1+IF(ISNA(VLOOKUP(B29,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},372804,null,null,0,372804,{"$f":"IFERROR(VLOOKUP(B29,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":246367},126437,{"$f":"IF(ISNA(VLOOKUP(B29,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,376804]
[12,"04228",null,"CASCADE",{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$1:$F$147,4,FALSE),0)","v":53},22895,{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$1:$F$147,6,FALSE),0)","v":16},1728,{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},12960,37583,{"$f":"IF(E30>$E$17,_xlfn.IFNA(VLOOKUP(B30,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},37583,{"$f":"1+IF(ISNA(VLOOKUP(B30,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},37583,null,null,0,37583,{"$f":"IFERROR(VLOOKUP(B30,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":40123},-2540,{"$f":"IF(ISNA(VLOOKUP(B30,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,39083]
[14,"04222",null,"CASHMERE",{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$1:$F$147,4,FALSE),0)","v":184},79485,{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$1:$F$147,6,FALSE),0)","v":26},2808,{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$1:$F$147,5,FALSE),0)","v":146},63070,145363,{"$f":"IF(E31>$E$17,_xlfn.IFNA(VLOOKUP(B31,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},138095,{"$f":"1+IF(ISNA(VLOOKUP(B31,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},138095,null,null,0,138095,{"$f":"IFERROR(VLOOKUP(B31,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":151656},-13561,{"$f":"IF(ISNA(VLOOKUP(B31,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,140595]
[13,"18401",null,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},7344,{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},1080,{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$1:$F$147,5,FALSE),0)","v":5},2160,10584,{"$f":"IF(E32>$E$17,_xlfn.IFNA(VLOOKUP(B32,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},12172,{"$f":"1+IF(ISNA(VLOOKUP(B32,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q32>0,-(0.9-Q32)*O32,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B32,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B32,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[15,"32356",null,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},7344,{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3456,11664,{"$f":"IF(E33>$E$17,_xlfn.IFNA(VLOOKUP(B33,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},13414,{"$f":"1+IF(ISNA(VLOOKUP(B33,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q33>0,-(0.9-Q33)*O33,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B33,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B33,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[16,"21401",null,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$1:$F$147,4,FALSE),0)","v":90},38879,{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$1:$F$147,6,FALSE),0)","v":49},5292,{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},12960,57131,{"$f":"IF(E34>$E$17,_xlfn.IFNA(VLOOKUP(B34,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},65701,{"$f":"1+IF(ISNA(VLOOKUP(B34,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},65701,null,null,{"$f":"ROUND(IF(Q34>0,-(0.9-Q34)*O34,0),0)","v":0},65701,{"$f":"IFERROR(VLOOKUP(B34,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":67220},-1519,{"$f":"IF(ISNA(VLOOKUP(B34,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,"Y",1500,67201]
[17,"21302",null,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$1:$F$147,4,FALSE),0)","v":38},16415,{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$1:$F$147,5,FALSE),0)","v":18},7776,25595,{"$f":"IF(E35>$E$17,_xlfn.IFNA(VLOOKUP(B35,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},29434,{"$f":"1+IF(ISNA(VLOOKUP(B35,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},29434,null,null,0,29434,{"$f":"IFERROR(VLOOKUP(B35,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":18866},10568,{"$f":"IF(ISNA(VLOOKUP(B35,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,30934]
[18,"32360",null,"CHENEY",{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$1:$F$147,4,FALSE),0)","v":21},9072,{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},972,{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3456,13500,{"$f":"IF(E36>$E$17,_xlfn.IFNA(VLOOKUP(B36,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},15525,{"$f":"1+IF(ISNA(VLOOKUP(B36,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q36>0,-(0.9-Q36)*O36,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B36,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B36,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[19,"27901",null,"CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$1:$F$147,4,FALSE),0)","v":37},15983,{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},324,{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$1:$F$147,5,FALSE),0)","v":28},12096,28403,{"$f":"IF(E37>$E$17,_xlfn.IFNA(VLOOKUP(B37,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},29823,{"$f":"1+IF(ISNA(VLOOKUP(B37,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},29823,null,null,0,29823,{"$f":"IFERROR(VLOOKUP(B37,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":10344},19479,{"$f":"IF(ISNA(VLOOKUP(B37,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,31323]
[20,"27400",null,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5616,{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},540,{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3456,9612,{"$f":"IF(E38>$E$17,_xlfn.IFNA(VLOOKUP(B38,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},11054,{"$f":"1+IF(ISNA(VLOOKUP(B38,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B38,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B38,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[21,"36250",null,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$1:$F$147,4,FALSE),0)","v":144},62206,{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$1:$F$147,6,FALSE),0)","v":49},5292,{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$1:$F$147,5,FALSE),0)","v":77},33263,100761,{"$f":"IF(E39>$E$17,_xlfn.IFNA(VLOOKUP(B39,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},105799,{"$f":"1+IF(ISNA(VLOOKUP(B39,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},105799,null,null,0,105799,{"$f":"IFERROR(VLOOKUP(B39,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":76049},29750,{"$f":"IF(ISNA(VLOOKUP(B39,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,108299]
[22,"36400",null,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$1:$F$147,4,FALSE),0)","v":53},22895,{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$1:$F$147,6,FALSE),0)","v":28},3024,{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$1:$F$147,5,FALSE),0)","v":29},12528,38447,{"$f":"IF(E40>$E$17,_xlfn.IFNA(VLOOKUP(B40,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},40369,{"$f":"1+IF(ISNA(VLOOKUP(B40,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},40369,null,null,0,40369,{"$f":"IFERROR(VLOOKUP(B40,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":30296},10073,{"$f":"IF(ISNA(VLOOKUP(B40,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,1500,0]
[23,"29317",null,"CONWAY",{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$1:$F$147,4,FALSE),0)","v":14},6048,{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},540,{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$1:$F$147,5,FALSE),0)","v":10},4320,10908,{"$f":"IF(E41>$E$17,_xlfn.IFNA(VLOOKUP(B41,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},9272,{"$f":"1+IF(ISNA(VLOOKUP(B41,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B41,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":25079},-25079,{"$f":"IF(ISNA(VLOOKUP(B41,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[24,"15204",null,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7776,{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},3024,11664,{"$f":"IF(E42>$E$17,_xlfn.IFNA(VLOOKUP(B42,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},13414,{"$f":"1+IF(ISNA(VLOOKUP(B42,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},13414,null,null,0,13414,{"$f":"IFERROR(VLOOKUP(B42,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":8700},4714,{"$f":"IF(ISNA(VLOOKUP(B42,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,14914]
[25,"39090",null,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$1:$F$147,4,FALSE),0)","v":230},99357,{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$1:$F$147,6,FALSE),0)","v":43},4644,{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$1:$F$147,5,FALSE),0)","v":165},71278,175279,{"$f":"IF(E43>$E$17,_xlfn.IFNA(VLOOKUP(B43,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},201571,{"$f":"1+IF(ISNA(VLOOKUP(B43,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B43,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B43,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[26,"09206",null,"EASTMONT",{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$1:$F$147,4,FALSE),0)","v":888},383603,{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$1:$F$147,6,FALSE),0)","v":295},31859,{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$1:$F$147,5,FALSE),0)","v":597},257895,673357,{"$f":"IF(E44>$E$17,_xlfn.IFNA(VLOOKUP(B44,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},639689,{"$f":"1+IF(ISNA(VLOOKUP(B44,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},639689,null,null,0,639689,{"$f":"IFERROR(VLOOKUP(B44,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":640986},-1297,{"$f":"IF(ISNA(VLOOKUP(B44,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,643689]
[27,"19028",null,"EASTON",{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5616,{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$1:$F$147,5,FALSE),0)","v":12},5184,10800,{"$f":"IF(E45>$E$17,_xlfn.IFNA(VLOOKUP(B45,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},10800,{"$f":"1+IF(ISNA(VLOOKUP(B45,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B45,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B45,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[28,"31015",null,"EDMONDS",{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},7344,{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$1:$F$147,5,FALSE),0)","v":12},5184,12960,{"$f":"IF(E46>$E$17,_xlfn.IFNA(VLOOKUP(B46,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},14904,{"$f":"1+IF(ISNA(VLOOKUP(B46,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B46,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B46,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[29,"39801",null,"EDUCATIONAL SERVICE DISTRICT 105",{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$1:$F$147,4,FALSE),0)","v":35},15119,{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$1:$F$147,6,FALSE),0)","v":14},1512,{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$1:$F$147,5,FALSE),0)","v":19},8208,24839,{"$f":"IF(E47>$E$17,_xlfn.IFNA(VLOOKUP(B47,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},24839,{"$f":"1+IF(ISNA(VLOOKUP(B47,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B47,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B47,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[30,"11801",null,"EDUCATIONAL SERVICE DISTRICT 123",{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$1:$F$147,4,FALSE),0)","v":119},51406,{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$1:$F$147,6,FALSE),0)","v":54},5832,{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$1:$F$147,5,FALSE),0)","v":54},23327,80565,{"$f":"IF(E48>$E$17,_xlfn.IFNA(VLOOKUP(B48,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},80565,{"$f":"1+IF(ISNA(VLOOKUP(B48,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B48,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B48,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[31,"19401",null,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},21167,{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$1:$F$147,6,FALSE),0)","v":15},1620,{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},12960,35747,{"$f":"IF(E49>$E$17,_xlfn.IFNA(VLOOKUP(B49,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},41109,{"$f":"1+IF(ISNA(VLOOKUP(B49,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B49,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B49,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[32,"14068",null,"ELMA",{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},17711,{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$1:$F$147,5,FALSE),0)","v":34},14688,32615,{"$f":"IF(E50>$E$17,_xlfn.IFNA(VLOOKUP(B50,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},37507,{"$f":"1+IF(ISNA(VLOOKUP(B50,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B50,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B50,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[33,"04127",null,"ENTIAT",{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$1:$F$147,4,FALSE),0)","v":29},12528,{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9936,22572,{"$f":"IF(E51>$E$17,_xlfn.IFNA(VLOOKUP(B51,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},25958,{"$f":"1+IF(ISNA(VLOOKUP(B51,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B51,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B51,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[34,"13165",null,"EPHRATA",{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$1:$F$147,4,FALSE),0)","v":176},76029,{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$1:$F$147,6,FALSE),0)","v":85},9180,{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$1:$F$147,5,FALSE),0)","v":69},29807,115016,{"$f":"IF(E52>$E$17,_xlfn.IFNA(VLOOKUP(B52,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},115016,{"$f":"1+IF(ISNA(VLOOKUP(B52,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},115016,null,null,0,115016,{"$f":"IFERROR(VLOOKUP(B52,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":142757},-27741,{"$f":"IF(ISNA(VLOOKUP(B52,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,117516]
[35,"31002",null,"EVERETT",{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$1:$F$147,4,FALSE),0)","v":65},28079,{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1296,{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$1:$F$147,5,FALSE),0)","v":44},19007,48382,{"$f":"IF(E53>$E$17,_xlfn.IFNA(VLOOKUP(B53,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},55639,{"$f":"1+IF(ISNA(VLOOKUP(B53,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B53,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B53,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[36,"06114",null,"EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$1:$F$147,4,FALSE),0)","v":45},19439,{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},1080,{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$1:$F$147,5,FALSE),0)","v":31},13392,33911,{"$f":"IF(E54>$E$17,_xlfn.IFNA(VLOOKUP(B54,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},38998,{"$f":"1+IF(ISNA(VLOOKUP(B54,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B54,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B54,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[37,"17210",null,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},21167,{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$1:$F$147,6,FALSE),0)","v":16},1728,{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$1:$F$147,5,FALSE),0)","v":13},5616,28511,{"$f":"IF(E55>$E$17,_xlfn.IFNA(VLOOKUP(B55,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},32788,{"$f":"1+IF(ISNA(VLOOKUP(B55,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B55,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":47729},-47729,{"$f":"IF(ISNA(VLOOKUP(B55,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[38,"37502",null,"FERNDALE",{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$1:$F$147,4,FALSE),0)","v":144},62206,{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$1:$F$147,6,FALSE),0)","v":33},3564,{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$1:$F$147,5,FALSE),0)","v":102},44063,109833,{"$f":"IF(E56>$E$17,_xlfn.IFNA(VLOOKUP(B56,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},115325,{"$f":"1+IF(ISNA(VLOOKUP(B56,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},115325,null,null,0,115325,{"$f":"IFERROR(VLOOKUP(B56,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":95805},19520,{"$f":"IF(ISNA(VLOOKUP(B56,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,"Y",2500,117825]
[39,"03053",null,"FINLEY",{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$1:$F$147,4,FALSE),0)","v":122},52702,{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$1:$F$147,6,FALSE),0)","v":61},6588,{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$1:$F$147,5,FALSE),0)","v":61},26351,85641,{"$f":"IF(E57>$E$17,_xlfn.IFNA(VLOOKUP(B57,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},85641,{"$f":"1+IF(ISNA(VLOOKUP(B57,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},85641,null,null,0,85641,{"$f":"IFERROR(VLOOKUP(B57,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":70727},14914,{"$f":"IF(ISNA(VLOOKUP(B57,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,2500,0]
[40,"27402",null,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$1:$F$147,4,FALSE),0)","v":12},5184,{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$1:$F$147,5,FALSE),0)","v":3},1296,6912,{"$f":"IF(E58>$E$17,_xlfn.IFNA(VLOOKUP(B58,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},7949,{"$f":"1+IF(ISNA(VLOOKUP(B58,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B58,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B58,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[41,"20404",null,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$1:$F$147,4,FALSE),0)","v":83},35855,{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$1:$F$147,5,FALSE),0)","v":65},28079,65338,{"$f":"IF(E59>$E$17,_xlfn.IFNA(VLOOKUP(B59,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},68605,{"$f":"1+IF(ISNA(VLOOKUP(B59,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},75466,null,null,0,75466,{"$f":"IFERROR(VLOOKUP(B59,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":45241},30225,{"$f":"IF(ISNA(VLOOKUP(B59,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,76966]
[42,"13301",null,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$1:$F$147,4,FALSE),0)","v":233},100653,{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$1:$F$147,6,FALSE),0)","v":33},3564,{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$1:$F$147,5,FALSE),0)","v":166},71710,175927,{"$f":"IF(E60>$E$17,_xlfn.IFNA(VLOOKUP(B60,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},149538,{"$f":"1+IF(ISNA(VLOOKUP(B60,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},149538,null,null,0,149538,{"$f":"IFERROR(VLOOKUP(B60,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":111512},38026,{"$f":"IF(ISNA(VLOOKUP(B60,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,152038]
[43,"39200",null,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$1:$F$147,4,FALSE),0)","v":589},254440,{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$1:$F$147,6,FALSE),0)","v":134},14472,{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$1:$F$147,5,FALSE),0)","v":429},185322,454234,{"$f":"IF(E61>$E$17,_xlfn.IFNA(VLOOKUP(B61,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},454234,{"$f":"1+IF(ISNA(VLOOKUP(B61,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},454234,null,null,0,454234,{"$f":"IFERROR(VLOOKUP(B61,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":362657},91577,{"$f":"IF(ISNA(VLOOKUP(B61,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,458234]
[44,"39204",null,"GRANGER",{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$1:$F$147,4,FALSE),0)","v":362},156379,{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$1:$F$147,6,FALSE),0)","v":149},16091,{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$1:$F$147,5,FALSE),0)","v":196},84669,257139,{"$f":"IF(E62>$E$17,_xlfn.IFNA(VLOOKUP(B62,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},244282,{"$f":"1+IF(ISNA(VLOOKUP(B62,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},268710,null,null,0,268710,{"$f":"IFERROR(VLOOKUP(B62,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":266679},2031,{"$f":"IF(ISNA(VLOOKUP(B62,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,271210]
[45,"39203",null,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$1:$F$147,4,FALSE),0)","v":218},94173,{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$1:$F$147,6,FALSE),0)","v":46},4968,{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$1:$F$147,5,FALSE),0)","v":150},64798,163939,{"$f":"IF(E63>$E$17,_xlfn.IFNA(VLOOKUP(B63,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},163939,{"$f":"1+IF(ISNA(VLOOKUP(B63,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},163939,null,null,0,163939,{"$f":"IFERROR(VLOOKUP(B63,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":110004},53935,{"$f":"IF(ISNA(VLOOKUP(B63,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,166439]
[46,"17401",null,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},7344,{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3456,11664,{"$f":"IF(E64>$E$17,_xlfn.IFNA(VLOOKUP(B64,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},13414,{"$f":"1+IF(ISNA(VLOOKUP(B64,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B64,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B64,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[47,"23404",null,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$1:$F$147,4,FALSE),0)","v":34},14688,{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$1:$F$147,6,FALSE),0)","v":17},1836,{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$1:$F$147,5,FALSE),0)","v":15},6480,23004,{"$f":"IF(E65>$E$17,_xlfn.IFNA(VLOOKUP(B65,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},26455,{"$f":"1+IF(ISNA(VLOOKUP(B65,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},29101,null,null,0,29101,{"$f":"IFERROR(VLOOKUP(B65,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},29101,{"$f":"IF(ISNA(VLOOKUP(B65,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,30601]
[48,"14028",null,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$1:$F$147,4,FALSE),0)","v":43},18575,{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$1:$F$147,6,FALSE),0)","v":19},2052,{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$1:$F$147,5,FALSE),0)","v":16},6912,27539,{"$f":"IF(E66>$E$17,_xlfn.IFNA(VLOOKUP(B66,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},31670,{"$f":"1+IF(ISNA(VLOOKUP(B66,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B66,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B66,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[49,"10070",null,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7776,{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},540,{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$1:$F$147,5,FALSE),0)","v":6},2592,10908,{"$f":"IF(E67>$E$17,_xlfn.IFNA(VLOOKUP(B67,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},12544,{"$f":"1+IF(ISNA(VLOOKUP(B67,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B67,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B67,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[50,"08458",null,"KELSO",{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$1:$F$147,4,FALSE),0)","v":38},16415,{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$1:$F$147,5,FALSE),0)","v":28},12096,29375,{"$f":"IF(E68>$E$17,_xlfn.IFNA(VLOOKUP(B68,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},33781,{"$f":"1+IF(ISNA(VLOOKUP(B68,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B68,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B68,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[51,"03017",null,"KENNEWICK",{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$1:$F$147,4,FALSE),0)","v":3081},1330948,{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$1:$F$147,6,FALSE),0)","v":1107},119552,{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$1:$F$147,5,FALSE),0)","v":1633},705432,2155932,{"$f":"IF(E69>$E$17,_xlfn.IFNA(VLOOKUP(B69,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},2048135,{"$f":"1+IF(ISNA(VLOOKUP(B69,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},2048135,null,null,0,2048135,{"$f":"IFERROR(VLOOKUP(B69,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":2108260},-60125,{"$f":"IF(ISNA(VLOOKUP(B69,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,2052135]
[52,"17415",null,"KENT",{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$1:$F$147,4,FALSE),0)","v":32},13824,{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9936,24624,{"$f":"IF(E70>$E$17,_xlfn.IFNA(VLOOKUP(B70,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},28318,{"$f":"1+IF(ISNA(VLOOKUP(B70,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B70,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B70,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[53,"03052",null,"KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$1:$F$147,4,FALSE),0)","v":374},161563,{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$1:$F$147,6,FALSE),0)","v":132},14256,{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$1:$F$147,5,FALSE),0)","v":243},104972,280791,{"$f":"IF(E71>$E$17,_xlfn.IFNA(VLOOKUP(B71,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},238672,{"$f":"1+IF(ISNA(VLOOKUP(B71,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},238672,null,null,0,238672,{"$f":"IFERROR(VLOOKUP(B71,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":287578},-48906,{"$f":"IF(ISNA(VLOOKUP(B71,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,241172]
[54,"19403",null,"KITTITAS",{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$1:$F$147,4,FALSE),0)","v":25},10800,{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},540,{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},7344,18684,{"$f":"IF(E72>$E$17,_xlfn.IFNA(VLOOKUP(B72,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},21487,{"$f":"1+IF(ISNA(VLOOKUP(B72,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B72,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B72,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[55,"29311",null,"LA CONNER",{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$1:$F$147,4,FALSE),0)","v":160},69118,{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$1:$F$147,6,FALSE),0)","v":23},2484,{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$1:$F$147,5,FALSE),0)","v":132},57022,128624,{"$f":"IF(E73>$E$17,_xlfn.IFNA(VLOOKUP(B73,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},109330,{"$f":"1+IF(ISNA(VLOOKUP(B73,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},120263,null,null,0,120263,{"$f":"IFERROR(VLOOKUP(B73,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":142219},-21956,{"$f":"IF(ISNA(VLOOKUP(B73,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,122763]
[56,"04129",null,"LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$1:$F$147,4,FALSE),0)","v":164},70846,{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$1:$F$147,6,FALSE),0)","v":59},6372,{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$1:$F$147,5,FALSE),0)","v":94},40607,117825,{"$f":"IF(E74>$E$17,_xlfn.IFNA(VLOOKUP(B74,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},111934,{"$f":"1+IF(ISNA(VLOOKUP(B74,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},111934,null,null,0,111934,{"$f":"IFERROR(VLOOKUP(B74,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":138017},-26083,{"$f":"IF(ISNA(VLOOKUP(B74,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,114434]
[57,"31306",null,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$1:$F$147,4,FALSE),0)","v":11},4752,{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$1:$F$147,5,FALSE),0)","v":9},3888,8856,{"$f":"IF(E75>$E$17,_xlfn.IFNA(VLOOKUP(B75,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},10184,{"$f":"1+IF(ISNA(VLOOKUP(B75,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B75,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B75,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[58,"01158",null,"LIND",{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$1:$F$147,4,FALSE),0)","v":36},15551,{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},324,{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$1:$F$147,5,FALSE),0)","v":29},12528,28403,{"$f":"IF(E76>$E$17,_xlfn.IFNA(VLOOKUP(B76,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},24143,{"$f":"1+IF(ISNA(VLOOKUP(B76,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},26557,null,null,0,26557,{"$f":"IFERROR(VLOOKUP(B76,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":45112},-18555,{"$f":"IF(ISNA(VLOOKUP(B76,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,28057]
[59,"08122",null,"LONGVIEW",{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$1:$F$147,4,FALSE),0)","v":47},20303,{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$1:$F$147,5,FALSE),0)","v":29},12528,34235,{"$f":"IF(E77>$E$17,_xlfn.IFNA(VLOOKUP(B77,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},39370,{"$f":"1+IF(ISNA(VLOOKUP(B77,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B77,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B77,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[60,"20406",null,"LYLE",{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$1:$F$147,4,FALSE),0)","v":28},12096,{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},9072,21276,{"$f":"IF(E78>$E$17,_xlfn.IFNA(VLOOKUP(B78,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},21276,{"$f":"1+IF(ISNA(VLOOKUP(B78,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},23404,null,null,0,23404,{"$f":"IFERROR(VLOOKUP(B78,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":25363},-1959,{"$f":"IF(ISNA(VLOOKUP(B78,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,24904]
[61,"37504",null,"LYNDEN",{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$1:$F$147,4,FALSE),0)","v":129},55726,{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$1:$F$147,6,FALSE),0)","v":32},3456,{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$1:$F$147,5,FALSE),0)","v":76},32831,92013,{"$f":"IF(E79>$E$17,_xlfn.IFNA(VLOOKUP(B79,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},92013,{"$f":"1+IF(ISNA(VLOOKUP(B79,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},92013,null,null,0,92013,{"$f":"IFERROR(VLOOKUP(B79,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":104940},-12927,{"$f":"IF(ISNA(VLOOKUP(B79,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,94513]
[62,"39120",null,"MABTON",{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$1:$F$147,4,FALSE),0)","v":382},165018,{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$1:$F$147,6,FALSE),0)","v":136},14688,{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$1:$F$147,5,FALSE),0)","v":255},110156,289862,{"$f":"IF(E80>$E$17,_xlfn.IFNA(VLOOKUP(B80,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},246383,{"$f":"1+IF(ISNA(VLOOKUP(B80,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},271021,null,null,0,271021,{"$f":"IFERROR(VLOOKUP(B80,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":322879},-51858,{"$f":"IF(ISNA(VLOOKUP(B80,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,273521]
[63,"04019",null,"MANSON",{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$1:$F$147,4,FALSE),0)","v":89},38447,{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$1:$F$147,6,FALSE),0)","v":20},2160,{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$1:$F$147,5,FALSE),0)","v":53},22895,63502,{"$f":"IF(E81>$E$17,_xlfn.IFNA(VLOOKUP(B81,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},63502,{"$f":"1+IF(ISNA(VLOOKUP(B81,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},63502,null,null,0,63502,{"$f":"IFERROR(VLOOKUP(B81,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":59150},4352,{"$f":"IF(ISNA(VLOOKUP(B81,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,65002]
[64,"33207",null,"MARY WALKER",{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$1:$F$147,4,FALSE),0)","v":27},11664,{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$1:$F$147,5,FALSE),0)","v":22},9504,21384,{"$f":"IF(E82>$E$17,_xlfn.IFNA(VLOOKUP(B82,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},21384,{"$f":"1+IF(ISNA(VLOOKUP(B82,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B82,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B82,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[65,"31025",null,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$1:$F$147,4,FALSE),0)","v":328},141691,{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$1:$F$147,6,FALSE),0)","v":68},7344,{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$1:$F$147,5,FALSE),0)","v":229},98925,{"$f":"+F83+H83+J83","v":247960},{"$f":"IF(E83>$E$17,_xlfn.IFNA(VLOOKUP(B83,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},{"$f":"IF(L83=0,K83,ROUND(K83*L83,0))","v":285154},{"$f":"1+IF(ISNA(VLOOKUP(B83,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V83=\"y\",ROUND(M83*N83,0),0)","v":285154},null,null,0,{"$f":"O83+R83","v":285154},{"$f":"IFERROR(VLOOKUP(B83,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":180231},{"$f":"S83-T83","v":104923},{"$f":"IF(ISNA(VLOOKUP(B83,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,287654]
[66,"37505",null,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$1:$F$147,4,FALSE),0)","v":45},{"$f":"IF(E84>=10,ROUND(E84*$G$3,0),0)","v":19439},{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},{"$f":"IF(E84>=$E$17,ROUND(G84*$G$3*$G$17,0),0)","v":864},{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$1:$F$147,5,FALSE),0)","v":33},{"$f":"IF(E84>=$E$17,ROUND(I84*$G$3*$I$17,0),0)","v":14256},34559,{"$f":"IF(E84>$E$17,_xlfn.IFNA(VLOOKUP(B84,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},39743,{"$f":"1+IF(ISNA(VLOOKUP(B84,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},39743,null,null,0,39743,{"$f":"IFERROR(VLOOKUP(B84,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},39743,{"$f":"IF(ISNA(VLOOKUP(B84,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,{"$f":"IF(V84=\"Y\",IF(E84<=99,1500,IF(AND(E84>=100,E84<=399),2500,4000)),0)","v":1500},{"$f":"IF(W84=1, 0,  Y84+S84)","v":41243}]
[67,"31103",null,"MONROE",{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7776,{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},648,{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$1:$F$147,5,FALSE),0)","v":10},4320,12744,{"$f":"IF(E85>$E$17,_xlfn.IFNA(VLOOKUP(B85,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},14656,{"$f":"1+IF(ISNA(VLOOKUP(B85,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B85,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B85,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[68,"13161",null,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$1:$F$147,4,FALSE),0)","v":495},213833,{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$1:$F$147,6,FALSE),0)","v":158},17063,{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$1:$F$147,5,FALSE),0)","v":319},137803,368699,{"$f":"IF(E86>$E$17,_xlfn.IFNA(VLOOKUP(B86,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},387134,{"$f":"1+IF(ISNA(VLOOKUP(B86,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},387134,null,null,0,387134,{"$f":"IFERROR(VLOOKUP(B86,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":275845},111289,{"$f":"IF(ISNA(VLOOKUP(B86,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,"Y",4000,391134]
[69,"21206",null,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$1:$F$147,4,FALSE),0)","v":51},22031,{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$1:$F$147,5,FALSE),0)","v":25},10800,34235,{"$f":"IF(E87>$E$17,_xlfn.IFNA(VLOOKUP(B87,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},34235,{"$f":"1+IF(ISNA(VLOOKUP(B87,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},37659,null,null,0,37659,{"$f":"IFERROR(VLOOKUP(B87,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":34251},3408,{"$f":"IF(ISNA(VLOOKUP(B87,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,39159]
[70,"39209",null,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$1:$F$147,4,FALSE),0)","v":231},99789,{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$1:$F$147,6,FALSE),0)","v":61},6588,{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$1:$F$147,5,FALSE),0)","v":143},61774,168151,{"$f":"IF(E88>$E$17,_xlfn.IFNA(VLOOKUP(B88,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},159743,{"$f":"1+IF(ISNA(VLOOKUP(B88,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},175717,null,null,0,175717,{"$f":"IFERROR(VLOOKUP(B88,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":168529},7188,{"$f":"IF(ISNA(VLOOKUP(B88,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,178217]
[71,"37507",null,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$1:$F$147,4,FALSE),0)","v":56},24191,{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$1:$F$147,6,FALSE),0)","v":14},1512,{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$1:$F$147,5,FALSE),0)","v":38},16415,42118,{"$f":"IF(E89>$E$17,_xlfn.IFNA(VLOOKUP(B89,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},48436,{"$f":"1+IF(ISNA(VLOOKUP(B89,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},48436,null,null,0,48436,{"$f":"IFERROR(VLOOKUP(B89,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":32144},16292,{"$f":"IF(ISNA(VLOOKUP(B89,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,49936]
[72,"29320",null,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$1:$F$147,4,FALSE),0)","v":1652},713640,{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$1:$F$147,6,FALSE),0)","v":522},56374,{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$1:$F$147,5,FALSE),0)","v":955},412546,1182560,{"$f":"IF(E90>$E$17,_xlfn.IFNA(VLOOKUP(B90,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},1123432,{"$f":"1+IF(ISNA(VLOOKUP(B90,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1123432,null,null,0,1123432,{"$f":"IFERROR(VLOOKUP(B90,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1001526},121906,{"$f":"IF(ISNA(VLOOKUP(B90,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1127432]
[73,"17903",null,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$1:$F$147,4,FALSE),0)","v":20},8640,{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1296,{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$1:$F$147,5,FALSE),0)","v":4},1728,11664,{"$f":"IF(E91>$E$17,_xlfn.IFNA(VLOOKUP(B91,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},12247,{"$f":"1+IF(ISNA(VLOOKUP(B91,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B91,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":15623},-15623,{"$f":"IF(ISNA(VLOOKUP(B91,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[74,"31006",null,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$1:$F$147,4,FALSE),0)","v":29},12528,{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},1080,{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},7344,20952,{"$f":"IF(E92>$E$17,_xlfn.IFNA(VLOOKUP(B92,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},24095,{"$f":"1+IF(ISNA(VLOOKUP(B92,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B92,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B92,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[75,"39003",null,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$1:$F$147,4,FALSE),0)","v":141},60910,{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$1:$F$147,6,FALSE),0)","v":39},4212,{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$1:$F$147,5,FALSE),0)","v":89},38447,103569,{"$f":"IF(E93>$E$17,_xlfn.IFNA(VLOOKUP(B93,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},119104,{"$f":"1+IF(ISNA(VLOOKUP(B93,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B93,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B93,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[76,"25155",null,"NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},21167,{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$1:$F$147,6,FALSE),0)","v":23},2484,{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},9072,32723,{"$f":"IF(E94>$E$17,_xlfn.IFNA(VLOOKUP(B94,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},27815,{"$f":"1+IF(ISNA(VLOOKUP(B94,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},30597,null,null,0,30597,{"$f":"IFERROR(VLOOKUP(B94,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":49611},-19014,{"$f":"IF(ISNA(VLOOKUP(B94,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,32097]
[77,"24014",null,"NESPELEM",{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$1:$F$147,4,FALSE),0)","v":56},24191,{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},648,{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$1:$F$147,5,FALSE),0)","v":45},19439,44278,{"$f":"IF(E95>$E$17,_xlfn.IFNA(VLOOKUP(B95,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},42064,{"$f":"1+IF(ISNA(VLOOKUP(B95,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},46270,null,null,0,46270,{"$f":"IFERROR(VLOOKUP(B95,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":25244},21026,{"$f":"IF(ISNA(VLOOKUP(B95,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,47770]
[78,"37506",null,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$1:$F$147,4,FALSE),0)","v":139},60046,{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$1:$F$147,6,FALSE),0)","v":42},4536,{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$1:$F$147,5,FALSE),0)","v":86},37151,101733,{"$f":"IF(E96>$E$17,_xlfn.IFNA(VLOOKUP(B96,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},101733,{"$f":"1+IF(ISNA(VLOOKUP(B96,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},101733,null,null,0,101733,{"$f":"IFERROR(VLOOKUP(B96,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":102031},-298,{"$f":"IF(ISNA(VLOOKUP(B96,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,104233]
[79,"14064",null,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$1:$F$147,4,FALSE),0)","v":45},19439,{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},972,{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},12960,33371,{"$f":"IF(E97>$E$17,_xlfn.IFNA(VLOOKUP(B97,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},35040,{"$f":"1+IF(ISNA(VLOOKUP(B97,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B97,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":26466},-26466,{"$f":"IF(ISNA(VLOOKUP(B97,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[80,"11051",null,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$1:$F$147,4,FALSE),0)","v":674},291158,{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$1:$F$147,6,FALSE),0)","v":234},25271,{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$1:$F$147,5,FALSE),0)","v":443},191370,507799,{"$f":"IF(E98>$E$17,_xlfn.IFNA(VLOOKUP(B98,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},431629,{"$f":"1+IF(ISNA(VLOOKUP(B98,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},431629,null,null,0,431629,{"$f":"IFERROR(VLOOKUP(B98,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":593122},-161493,{"$f":"IF(ISNA(VLOOKUP(B98,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,435629]
[81,"18400",null,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$1:$F$147,4,FALSE),0)","v":40},17279,{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1296,{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$1:$F$147,5,FALSE),0)","v":22},9504,28079,{"$f":"IF(E99>$E$17,_xlfn.IFNA(VLOOKUP(B99,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},32291,{"$f":"1+IF(ISNA(VLOOKUP(B99,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B99,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B99,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[82,"23403",null,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5616,{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$1:$F$147,5,FALSE),0)","v":11},4752,10584,{"$f":"IF(E100>$E$17,_xlfn.IFNA(VLOOKUP(B100,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},12172,{"$f":"1+IF(ISNA(VLOOKUP(B100,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},12172,null,null,{"$f":"ROUND(IF(Q100>0,-(0.9-Q100)*O100,0),0)","v":0},12172,{"$f":"IFERROR(VLOOKUP(B100,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},12172,{"$f":"IF(ISNA(VLOOKUP(B100,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,13672]
[83,"34003",null,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$1:$F$147,4,FALSE),0)","v":50},21599,{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},1080,{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$1:$F$147,5,FALSE),0)","v":33},14256,36935,{"$f":"IF(E101>$E$17,_xlfn.IFNA(VLOOKUP(B101,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},42475,{"$f":"1+IF(ISNA(VLOOKUP(B101,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},42475,null,null,0,42475,{"$f":"IFERROR(VLOOKUP(B101,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},42475,{"$f":"IF(ISNA(VLOOKUP(B101,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,43975]
[84,"15201",null,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$1:$F$147,4,FALSE),0)","v":24},10368,{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$1:$F$147,5,FALSE),0)","v":14},6048,17280,{"$f":"IF(E102>$E$17,_xlfn.IFNA(VLOOKUP(B102,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},19872,{"$f":"1+IF(ISNA(VLOOKUP(B102,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},19872,null,null,0,19872,{"$f":"IFERROR(VLOOKUP(B102,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},19872,{"$f":"IF(ISNA(VLOOKUP(B102,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,21372]
[85,"25101",null,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},17711,{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$1:$F$147,6,FALSE),0)","v":28},3024,{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$1:$F$147,5,FALSE),0)","v":9},3888,24623,{"$f":"IF(E103>$E$17,_xlfn.IFNA(VLOOKUP(B103,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},25854,{"$f":"1+IF(ISNA(VLOOKUP(B103,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},25854,null,null,0,25854,{"$f":"IFERROR(VLOOKUP(B103,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":35926},-10072,{"$f":"IF(ISNA(VLOOKUP(B103,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,27354]
[86,"14172",null,"OCOSTA",{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$1:$F$147,4,FALSE),0)","v":31},13392,{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},972,{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},7344,21708,{"$f":"IF(E104>$E$17,_xlfn.IFNA(VLOOKUP(B104,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},22793,{"$f":"1+IF(ISNA(VLOOKUP(B104,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},25072,null,null,0,25072,{"$f":"IFERROR(VLOOKUP(B104,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":36858},-11786,{"$f":"IF(ISNA(VLOOKUP(B104,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,26572]
[87,"24105",null,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$1:$F$147,4,FALSE),0)","v":64},27647,{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$1:$F$147,6,FALSE),0)","v":18},1944,{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$1:$F$147,5,FALSE),0)","v":42},18143,47734,{"$f":"IF(E105>$E$17,_xlfn.IFNA(VLOOKUP(B105,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},54894,{"$f":"1+IF(ISNA(VLOOKUP(B105,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B105,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B105,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[88,"34111",null,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$1:$F$147,4,FALSE),0)","v":39},16847,{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},9072,27323,{"$f":"IF(E106>$E$17,_xlfn.IFNA(VLOOKUP(B106,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},31421,{"$f":"1+IF(ISNA(VLOOKUP(B106,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},31421,null,null,0,31421,{"$f":"IFERROR(VLOOKUP(B106,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":21440},9981,{"$f":"IF(ISNA(VLOOKUP(B106,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,32921]
[89,"24019",null,"OMAK",{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$1:$F$147,4,FALSE),0)","v":65},28079,{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$1:$F$147,6,FALSE),0)","v":17},1836,{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$1:$F$147,5,FALSE),0)","v":37},15983,45898,{"$f":"IF(E107>$E$17,_xlfn.IFNA(VLOOKUP(B107,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},52783,{"$f":"1+IF(ISNA(VLOOKUP(B107,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B107,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B107,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[90,"09013",null,"ORONDO",{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},21167,{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$1:$F$147,5,FALSE),0)","v":27},11664,34235,{"$f":"IF(E108>$E$17,_xlfn.IFNA(VLOOKUP(B108,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},29100,{"$f":"1+IF(ISNA(VLOOKUP(B108,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},32010,null,null,0,32010,{"$f":"IFERROR(VLOOKUP(B108,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":56562},-24552,{"$f":"IF(ISNA(VLOOKUP(B108,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,33510]
[91,"24410",null,"OROVILLE",{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$1:$F$147,4,FALSE),0)","v":28},12096,{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},324,{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$1:$F$147,5,FALSE),0)","v":20},8640,21060,{"$f":"IF(E109>$E$17,_xlfn.IFNA(VLOOKUP(B109,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},24219,{"$f":"1+IF(ISNA(VLOOKUP(B109,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B109,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B109,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[92,"01147",null,"OTHELLO",{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$1:$F$147,4,FALSE),0)","v":845},365028,{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$1:$F$147,6,FALSE),0)","v":268},28943,{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$1:$F$147,5,FALSE),0)","v":494},213401,607372,{"$f":"IF(E110>$E$17,_xlfn.IFNA(VLOOKUP(B110,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},577003,{"$f":"1+IF(ISNA(VLOOKUP(B110,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},577003,null,null,0,577003,{"$f":"IFERROR(VLOOKUP(B110,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":648339},-71336,{"$f":"IF(ISNA(VLOOKUP(B110,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,581003]
[93,"11001",null,"PASCO",{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$1:$F$147,4,FALSE),0)","v":2018},871747,{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$1:$F$147,6,FALSE),0)","v":628},67822,{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$1:$F$147,5,FALSE),0)","v":1229},530910,1470479,{"$f":"IF(E111>$E$17,_xlfn.IFNA(VLOOKUP(B111,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},1544003,{"$f":"1+IF(ISNA(VLOOKUP(B111,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1544003,null,null,0,1544003,{"$f":"IFERROR(VLOOKUP(B111,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1286287},257716,{"$f":"IF(ISNA(VLOOKUP(B111,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1548003]
[94,"24122",null,"PATEROS",{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$1:$F$147,4,FALSE),0)","v":43},18575,{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},972,{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},7344,26891,{"$f":"IF(E112>$E$17,_xlfn.IFNA(VLOOKUP(B112,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},25546,{"$f":"1+IF(ISNA(VLOOKUP(B112,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},28101,null,null,0,28101,{"$f":"IFERROR(VLOOKUP(B112,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":51109},-23008,{"$f":"IF(ISNA(VLOOKUP(B112,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,29601]
[95,"03050",null,"PATERSON",{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$1:$F$147,4,FALSE),0)","v":24},10368,{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},7344,18144,{"$f":"IF(E113>$E$17,_xlfn.IFNA(VLOOKUP(B113,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},17237,{"$f":"1+IF(ISNA(VLOOKUP(B113,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},18961,null,null,0,18961,{"$f":"IFERROR(VLOOKUP(B113,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":20782},-1821,{"$f":"IF(ISNA(VLOOKUP(B113,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,20461]
[96,"04901",null,"PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5616,{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},3024,9072,{"$f":"IF(E114>$E$17,_xlfn.IFNA(VLOOKUP(B114,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},9072,{"$f":"1+IF(ISNA(VLOOKUP(B114,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},9072,null,null,0,9072,{"$f":"IFERROR(VLOOKUP(B114,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},9072,{"$f":"IF(ISNA(VLOOKUP(B114,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,10572]
[97,"36402",null,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$1:$F$147,4,FALSE),0)","v":25},10800,{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$1:$F$147,6,FALSE),0)","v":11},1188,{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$1:$F$147,5,FALSE),0)","v":12},5184,17172,{"$f":"IF(E115>$E$17,_xlfn.IFNA(VLOOKUP(B115,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},17172,{"$f":"1+IF(ISNA(VLOOKUP(B115,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},18889,null,null,0,18889,{"$f":"IFERROR(VLOOKUP(B115,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":23520},-4631,{"$f":"IF(ISNA(VLOOKUP(B115,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,1500,0]
[98,"03116",null,"PROSSER",{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$1:$F$147,4,FALSE),0)","v":802},346452,{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$1:$F$147,6,FALSE),0)","v":261},28187,{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$1:$F$147,5,FALSE),0)","v":557},240616,615255,{"$f":"IF(E116>$E$17,_xlfn.IFNA(VLOOKUP(B116,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},522967,{"$f":"1+IF(ISNA(VLOOKUP(B116,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},522967,null,null,0,522967,{"$f":"IFERROR(VLOOKUP(B116,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":646276},-123309,{"$f":"IF(ISNA(VLOOKUP(B116,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,526967]
[99,"27003",null,"PUYALLUP",{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7776,{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$1:$F$147,5,FALSE),0)","v":11},4752,12960,{"$f":"IF(E117>$E$17,_xlfn.IFNA(VLOOKUP(B117,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},12960,{"$f":"1+IF(ISNA(VLOOKUP(B117,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},12960,null,null,0,12960,{"$f":"IFERROR(VLOOKUP(B117,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},12960,{"$f":"IF(ISNA(VLOOKUP(B117,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,14460]
[100,"05402",null,"QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$1:$F$147,4,FALSE),0)","v":110},47518,{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$1:$F$147,6,FALSE),0)","v":47},5076,{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$1:$F$147,5,FALSE),0)","v":47},20303,72897,{"$f":"IF(E118>$E$17,_xlfn.IFNA(VLOOKUP(B118,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},83832,{"$f":"1+IF(ISNA(VLOOKUP(B118,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},92215,null,null,0,92215,{"$f":"IFERROR(VLOOKUP(B118,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":51578},40637,{"$f":"IF(ISNA(VLOOKUP(B118,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,94715]
[101,"13144",null,"QUINCY",{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$1:$F$147,4,FALSE),0)","v":627},270855,{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$1:$F$147,6,FALSE),0)","v":123},13284,{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$1:$F$147,5,FALSE),0)","v":466},201305,485444,{"$f":"IF(E119>$E$17,_xlfn.IFNA(VLOOKUP(B119,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},485444,{"$f":"1+IF(ISNA(VLOOKUP(B119,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},485444,null,null,0,485444,{"$f":"IFERROR(VLOOKUP(B119,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":362011},123433,{"$f":"IF(ISNA(VLOOKUP(B119,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,489444]
[102,"22009",null,"REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$1:$F$147,4,FALSE),0)","v":15},6480,{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$1:$F$147,5,FALSE),0)","v":11},4752,11664,{"$f":"IF(E120>$E$17,_xlfn.IFNA(VLOOKUP(B120,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11664,{"$f":"1+IF(ISNA(VLOOKUP(B120,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B120,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B120,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[103,"17403",null,"RENTON",{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$1:$F$147,4,FALSE),0)","v":29},12528,{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},7344,20736,{"$f":"IF(E121>$E$17,_xlfn.IFNA(VLOOKUP(B121,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},23846,{"$f":"1+IF(ISNA(VLOOKUP(B121,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B121,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B121,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[104,"03400",null,"RICHLAND",{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$1:$F$147,4,FALSE),0)","v":254},109724,{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$1:$F$147,6,FALSE),0)","v":81},8748,{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$1:$F$147,5,FALSE),0)","v":174},75165,193637,{"$f":"IF(E122>$E$17,_xlfn.IFNA(VLOOKUP(B122,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},222683,{"$f":"1+IF(ISNA(VLOOKUP(B122,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},222683,null,null,0,222683,{"$f":"IFERROR(VLOOKUP(B122,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":167538},55145,{"$f":"IF(ISNA(VLOOKUP(B122,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,2500,0]
[105,"06122",null,"RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$1:$F$147,4,FALSE),0)","v":30},12960,{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},324,{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$1:$F$147,5,FALSE),0)","v":26},11232,24516,{"$f":"IF(E123>$E$17,_xlfn.IFNA(VLOOKUP(B123,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},28193,{"$f":"1+IF(ISNA(VLOOKUP(B123,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V123=\"y\",ROUND(M123*N123,0),0)","v":28193},null,null,0,28193,{"$f":"IFERROR(VLOOKUP(B123,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},28193,{"$f":"IF(ISNA(VLOOKUP(B123,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,29693]
[106,"17407",null,"RIVERVIEW",{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$1:$F$147,4,FALSE),0)","v":11},4752,{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3456,8208,{"$f":"IF(E124>$E$17,_xlfn.IFNA(VLOOKUP(B124,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},8208,{"$f":"1+IF(ISNA(VLOOKUP(B124,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},8208,null,null,0,8208,{"$f":"IFERROR(VLOOKUP(B124,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},8208,{"$f":"IF(ISNA(VLOOKUP(B124,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,9708]
[107,"34401",null,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$1:$F$147,4,FALSE),0)","v":42},18143,{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},864,{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$1:$F$147,5,FALSE),0)","v":32},13824,32831,{"$f":"IF(E125>$E$17,_xlfn.IFNA(VLOOKUP(B125,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},37756,{"$f":"1+IF(ISNA(VLOOKUP(B125,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},37756,null,null,0,37756,{"$f":"IFERROR(VLOOKUP(B125,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":21657},16099,{"$f":"IF(ISNA(VLOOKUP(B125,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,39256]
[108,"20403",null,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$1:$F$147,4,FALSE),0)","v":27},11664,{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},9072,20952,{"$f":"IF(E126>$E$17,_xlfn.IFNA(VLOOKUP(B126,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},17809,{"$f":"1+IF(ISNA(VLOOKUP(B126,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},19590,null,null,0,19590,{"$f":"IFERROR(VLOOKUP(B126,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":15763},3827,{"$f":"IF(ISNA(VLOOKUP(B126,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,21090]
[109,"13160",null,"ROYAL",{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$1:$F$147,4,FALSE),0)","v":237},102381,{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$1:$F$147,6,FALSE),0)","v":80},8640,{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$1:$F$147,5,FALSE),0)","v":139},60046,171067,{"$f":"IF(E127>$E$17,_xlfn.IFNA(VLOOKUP(B127,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},171067,{"$f":"1+IF(ISNA(VLOOKUP(B127,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},171067,null,null,0,171067,{"$f":"IFERROR(VLOOKUP(B127,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":162130},8937,{"$f":"IF(ISNA(VLOOKUP(B127,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,173567]
[110,"28149",null,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$1:$F$147,4,FALSE),0)","v":12},5184,{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},3024,8424,{"$f":"IF(E128>$E$17,_xlfn.IFNA(VLOOKUP(B128,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},8845,{"$f":"1+IF(ISNA(VLOOKUP(B128,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},8845,null,null,0,8845,{"$f":"IFERROR(VLOOKUP(B128,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":11851},-3006,{"$f":"IF(ISNA(VLOOKUP(B128,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,10345]
[111,"17001",null,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$1:$F$147,4,FALSE),0)","v":57},24623,{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$1:$F$147,6,FALSE),0)","v":37},3996,{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$1:$F$147,5,FALSE),0)","v":9},3888,32507,{"$f":"IF(E129>$E$17,_xlfn.IFNA(VLOOKUP(B129,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},37383,{"$f":"1+IF(ISNA(VLOOKUP(B129,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},37383,null,null,0,37383,{"$f":"IFERROR(VLOOKUP(B129,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":121802},-84419,{"$f":"IF(ISNA(VLOOKUP(B129,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,38883]
[112,"29101",null,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$1:$F$147,4,FALSE),0)","v":176},76029,{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$1:$F$147,6,FALSE),0)","v":39},4212,{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$1:$F$147,5,FALSE),0)","v":116},50110,130351,{"$f":"IF(E130>$E$17,_xlfn.IFNA(VLOOKUP(B130,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},136869,{"$f":"1+IF(ISNA(VLOOKUP(B130,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},136869,null,null,0,136869,{"$f":"IFERROR(VLOOKUP(B130,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":125077},11792,{"$f":"IF(ISNA(VLOOKUP(B130,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,139369]
[113,"39119",null,"SELAH",{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$1:$F$147,4,FALSE),0)","v":204},88125,{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$1:$F$147,6,FALSE),0)","v":38},4104,{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$1:$F$147,5,FALSE),0)","v":151},65230,157459,{"$f":"IF(E131>$E$17,_xlfn.IFNA(VLOOKUP(B131,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},165332,{"$f":"1+IF(ISNA(VLOOKUP(B131,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},165332,null,null,0,165332,{"$f":"IFERROR(VLOOKUP(B131,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":134493},30839,{"$f":"IF(ISNA(VLOOKUP(B131,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,167832]
[114,"23309",null,"SHELTON",{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$1:$F$147,4,FALSE),0)","v":137},59182,{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$1:$F$147,6,FALSE),0)","v":89},9612,{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$1:$F$147,5,FALSE),0)","v":35},15119,83913,{"$f":"IF(E132>$E$17,_xlfn.IFNA(VLOOKUP(B132,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},96500,{"$f":"1+IF(ISNA(VLOOKUP(B132,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B132,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B132,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[115,"31201",null,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$1:$F$147,4,FALSE),0)","v":77},33263,{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$1:$F$147,6,FALSE),0)","v":18},1944,{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$1:$F$147,5,FALSE),0)","v":43},18575,53782,{"$f":"IF(E133>$E$17,_xlfn.IFNA(VLOOKUP(B133,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},56471,{"$f":"1+IF(ISNA(VLOOKUP(B133,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},56471,null,null,0,56471,{"$f":"IFERROR(VLOOKUP(B133,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":56193},278,{"$f":"IF(ISNA(VLOOKUP(B133,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,57971]
[116,"13156",null,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$1:$F$147,4,FALSE),0)","v":55},23759,{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$1:$F$147,6,FALSE),0)","v":17},1836,{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$1:$F$147,5,FALSE),0)","v":32},13824,39419,{"$f":"IF(E134>$E$17,_xlfn.IFNA(VLOOKUP(B134,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},45332,{"$f":"1+IF(ISNA(VLOOKUP(B134,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B134,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B134,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[117,"32081",null,"SPOKANE",{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$1:$F$147,4,FALSE),0)","v":119},51406,{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$1:$F$147,6,FALSE),0)","v":31},3348,{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$1:$F$147,5,FALSE),0)","v":70},30239,84993,{"$f":"IF(E135>$E$17,_xlfn.IFNA(VLOOKUP(B135,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},97742,{"$f":"1+IF(ISNA(VLOOKUP(B135,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B135,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B135,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[118,"31401",null,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7776,{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$1:$F$147,5,FALSE),0)","v":16},6912,14904,{"$f":"IF(E136>$E$17,_xlfn.IFNA(VLOOKUP(B136,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},17140,{"$f":"1+IF(ISNA(VLOOKUP(B136,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},17140,null,null,0,17140,{"$f":"IFERROR(VLOOKUP(B136,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":12821},4319,{"$f":"IF(ISNA(VLOOKUP(B136,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,18640]
[119,"30303",null,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$1:$F$147,4,FALSE),0)","v":21},9072,{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},648,{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$1:$F$147,5,FALSE),0)","v":14},6048,15768,{"$f":"IF(E137>$E$17,_xlfn.IFNA(VLOOKUP(B137,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},18133,{"$f":"1+IF(ISNA(VLOOKUP(B137,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B137,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B137,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[120,"39201",null,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$1:$F$147,4,FALSE),0)","v":1911},825524,{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$1:$F$147,6,FALSE),0)","v":458},49462,{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$1:$F$147,5,FALSE),0)","v":1047},452289,1327275,{"$f":"IF(E138>$E$17,_xlfn.IFNA(VLOOKUP(B138,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},1260911,{"$f":"1+IF(ISNA(VLOOKUP(B138,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},1387002,null,null,0,1387002,{"$f":"IFERROR(VLOOKUP(B138,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1500016},-113014,{"$f":"IF(ISNA(VLOOKUP(B138,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1391002]
[121,"27010",null,"TACOMA",{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$1:$F$147,4,FALSE),0)","v":25},10800,{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},1080,{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$1:$F$147,5,FALSE),0)","v":13},5616,17496,{"$f":"IF(E139>$E$17,_xlfn.IFNA(VLOOKUP(B139,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},20120,{"$f":"1+IF(ISNA(VLOOKUP(B139,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B139,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B139,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[122,"14077",null,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$1:$F$147,4,FALSE),0)","v":99},42767,{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$1:$F$147,6,FALSE),0)","v":21},2268,{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$1:$F$147,5,FALSE),0)","v":78},33695,78730,{"$f":"IF(E140>$E$17,_xlfn.IFNA(VLOOKUP(B140,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},66921,{"$f":"1+IF(ISNA(VLOOKUP(B140,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},73613,null,null,0,73613,{"$f":"IFERROR(VLOOKUP(B140,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":42428},31185,{"$f":"IF(ISNA(VLOOKUP(B140,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,75113]
[123,"24404",null,"TONASKET",{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$1:$F$147,4,FALSE),0)","v":318},137371,{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$1:$F$147,6,FALSE),0)","v":91},9828,{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$1:$F$147,5,FALSE),0)","v":234},101085,248284,{"$f":"IF(E141>$E$17,_xlfn.IFNA(VLOOKUP(B141,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},211041,{"$f":"1+IF(ISNA(VLOOKUP(B141,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},232145,null,null,0,232145,{"$f":"IFERROR(VLOOKUP(B141,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":275856},-43711,{"$f":"IF(ISNA(VLOOKUP(B141,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,234645]
[124,"39202",null,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$1:$F$147,4,FALSE),0)","v":852},368052,{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$1:$F$147,6,FALSE),0)","v":270},29159,{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$1:$F$147,5,FALSE),0)","v":515},222473,619684,{"$f":"IF(E142>$E$17,_xlfn.IFNA(VLOOKUP(B142,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},588700,{"$f":"1+IF(ISNA(VLOOKUP(B142,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},588700,null,null,0,588700,{"$f":"IFERROR(VLOOKUP(B142,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":614175},-25475,{"$f":"IF(ISNA(VLOOKUP(B142,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,592700]
[125,"20400",null,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$1:$F$147,4,FALSE),0)","v":52},22463,{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$1:$F$147,5,FALSE),0)","v":48},20735,43414,{"$f":"IF(E143>$E$17,_xlfn.IFNA(VLOOKUP(B143,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},49926,{"$f":"1+IF(ISNA(VLOOKUP(B143,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B143,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B143,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[126,"34033",null,"TUMWATER",{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$1:$F$147,4,FALSE),0)","v":10},4320,{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3456,7992,{"$f":"IF(E144>$E$17,_xlfn.IFNA(VLOOKUP(B144,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},7992,{"$f":"1+IF(ISNA(VLOOKUP(B144,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B144,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B144,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[127,"39002",null,"UNION GAP",{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$1:$F$147,4,FALSE),0)","v":82},35423,{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$1:$F$147,6,FALSE),0)","v":18},1944,{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$1:$F$147,5,FALSE),0)","v":54},23327,60694,{"$f":"IF(E145>$E$17,_xlfn.IFNA(VLOOKUP(B145,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},63729,{"$f":"1+IF(ISNA(VLOOKUP(B145,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},70102,null,null,0,70102,{"$f":"IFERROR(VLOOKUP(B145,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":35517},34585,{"$f":"IF(ISNA(VLOOKUP(B145,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,71602]
[128,"06037",null,"VANCOUVER",{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$1:$F$147,4,FALSE),0)","v":59},25487,{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$1:$F$147,5,FALSE),0)","v":55},23759,49354,{"$f":"IF(E146>$E$17,_xlfn.IFNA(VLOOKUP(B146,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},56757,{"$f":"1+IF(ISNA(VLOOKUP(B146,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},56757,null,null,0,56757,{"$f":"IFERROR(VLOOKUP(B146,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":42450},14307,{"$f":"IF(ISNA(VLOOKUP(B146,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,58257]
[129,"34901",null,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$1:$F$147,4,FALSE),0)","v":14},6048,{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},324,{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},3024,{"$f":"+F147+H147+J147","v":9396},{"$f":"IF(E147>$E$17,_xlfn.IFNA(VLOOKUP(B147,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},{"$f":"IF(L147=0,K147,ROUND(K147*L147,0))","v":8926},{"$f":"1+IF(ISNA(VLOOKUP(B147,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V147=\"y\",ROUND(M147*N147,0),0)","v":0},null,null,0,{"$f":"O147+R147","v":0},{"$f":"IFERROR(VLOOKUP(B147,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":12067},{"$f":"S147-T147","v":-12067},{"$f":"IF(ISNA(VLOOKUP(B147,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[130,"13073",null,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$1:$F$147,4,FALSE),0)","v":1856},{"$f":"IF(E148>=10,ROUND(E148*$G$3,0),0)","v":801765},{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$1:$F$147,6,FALSE),0)","v":422},{"$f":"IF(E148>=$E$17,ROUND(G148*$G$3*$G$17,0),0)","v":45574},{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$1:$F$147,5,FALSE),0)","v":1318},{"$f":"IF(E148>=$E$17,ROUND(I148*$G$3*$I$17,0),0)","v":569357},1416696,{"$f":"IF(E148>$E$17,_xlfn.IFNA(VLOOKUP(B148,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},1204192,{"$f":"1+IF(ISNA(VLOOKUP(B148,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1204192,null,null,0,1204192,{"$f":"IFERROR(VLOOKUP(B148,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1364113},-159921,{"$f":"IF(ISNA(VLOOKUP(B148,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,{"$f":"IF(V148=\"Y\",IF(E148<=99,1500,IF(AND(E148>=100,E148<=399),2500,4000)),0)","v":4000},{"$f":"IF(W148=1, 0,  Y148+S148)","v":1208192}]
[131,"36140",null,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$1:$F$147,4,FALSE),0)","v":82},35423,{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$1:$F$147,6,FALSE),0)","v":50},5400,{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$1:$F$147,5,FALSE),0)","v":20},8640,49463,{"$f":"IF(E149>$E$17,_xlfn.IFNA(VLOOKUP(B149,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},56882,{"$f":"1+IF(ISNA(VLOOKUP(B149,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},56882,null,null,0,56882,{"$f":"IFERROR(VLOOKUP(B149,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":62916},-6034,{"$f":"IF(ISNA(VLOOKUP(B149,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,58382]
[132,"39207",null,"WAPATO",{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$1:$F$147,4,FALSE),0)","v":905},390947,{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$1:$F$147,6,FALSE),0)","v":206},22247,{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$1:$F$147,5,FALSE),0)","v":596},257463,670657,{"$f":"IF(E150>$E$17,_xlfn.IFNA(VLOOKUP(B150,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},637124,{"$f":"1+IF(ISNA(VLOOKUP(B150,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},637124,null,null,0,637124,{"$f":"IFERROR(VLOOKUP(B150,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":683408},-46284,{"$f":"IF(ISNA(VLOOKUP(B150,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,641124]
[133,"13146",null,"WARDEN",{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$1:$F$147,4,FALSE),0)","v":279},120524,{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$1:$F$147,6,FALSE),0)","v":74},7992,{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$1:$F$147,5,FALSE),0)","v":180},77757,206273,{"$f":"IF(E151>$E$17,_xlfn.IFNA(VLOOKUP(B151,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},175332,{"$f":"1+IF(ISNA(VLOOKUP(B151,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},175332,null,null,0,175332,{"$f":"IFERROR(VLOOKUP(B151,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":234696},-59364,{"$f":"IF(ISNA(VLOOKUP(B151,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,177832]
[134,"09209",null,"WATERVILLE",{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$1:$F$147,4,FALSE),0)","v":19},8208,{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$1:$F$147,5,FALSE),0)","v":14},6048,14688,{"$f":"IF(E152>$E$17,_xlfn.IFNA(VLOOKUP(B152,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},16891,{"$f":"1+IF(ISNA(VLOOKUP(B152,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},18580,null,null,0,18580,{"$f":"IFERROR(VLOOKUP(B152,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},18580,{"$f":"IF(ISNA(VLOOKUP(B152,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,20080]
[135,"33049",null,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$1:$F$147,4,FALSE),0)","v":114},49246,{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$1:$F$147,6,FALSE),0)","v":35},3780,{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$1:$F$147,5,FALSE),0)","v":39},16847,69873,{"$f":"IF(E153>$E$17,_xlfn.IFNA(VLOOKUP(B153,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},66379,{"$f":"1+IF(ISNA(VLOOKUP(B153,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},73017,null,null,0,73017,{"$f":"IFERROR(VLOOKUP(B153,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":63880},9137,{"$f":"IF(ISNA(VLOOKUP(B153,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,75517]
[136,"04246",null,"WENATCHEE",{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$1:$F$147,4,FALSE),0)","v":1562},674762,{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$1:$F$147,6,FALSE),0)","v":431},46546,{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$1:$F$147,5,FALSE),0)","v":1105},477344,1198652,{"$f":"IF(E154>$E$17,_xlfn.IFNA(VLOOKUP(B154,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},1018854,{"$f":"1+IF(ISNA(VLOOKUP(B154,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1018854,null,null,0,1018854,{"$f":"IFERROR(VLOOKUP(B154,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1320925},-302071,{"$f":"IF(ISNA(VLOOKUP(B154,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1022854]
[137,"39208",null,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$1:$F$147,4,FALSE),0)","v":197},85101,{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$1:$F$147,6,FALSE),0)","v":40},4320,{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$1:$F$147,5,FALSE),0)","v":142},61342,150763,{"$f":"IF(E155>$E$17,_xlfn.IFNA(VLOOKUP(B155,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},173377,{"$f":"1+IF(ISNA(VLOOKUP(B155,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},173377,null,null,0,173377,{"$f":"IFERROR(VLOOKUP(B155,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":63007},110370,{"$f":"IF(ISNA(VLOOKUP(B155,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,175877]
[138,"21303",null,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$1:$F$147,4,FALSE),0)","v":27},11664,{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9936,21600,{"$f":"IF(E156>$E$17,_xlfn.IFNA(VLOOKUP(B156,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},24840,{"$f":"1+IF(ISNA(VLOOKUP(B156,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B156,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B156,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[139,"20405",null,"WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$1:$F$147,4,FALSE),0)","v":34},14688,{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},648,{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$1:$F$147,5,FALSE),0)","v":26},11232,26568,{"$f":"IF(E157>$E$17,_xlfn.IFNA(VLOOKUP(B157,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},30553,{"$f":"1+IF(ISNA(VLOOKUP(B157,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},30553,null,null,0,30553,{"$f":"IFERROR(VLOOKUP(B157,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},30553,{"$f":"IF(ISNA(VLOOKUP(B157,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,32053]
[140,"21232",null,"WINLOCK",{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$1:$F$147,4,FALSE),0)","v":99},42767,{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$1:$F$147,6,FALSE),0)","v":41},4428,{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$1:$F$147,5,FALSE),0)","v":39},16847,64042,{"$f":"IF(E158>$E$17,_xlfn.IFNA(VLOOKUP(B158,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},64042,{"$f":"1+IF(ISNA(VLOOKUP(B158,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},64042,null,null,0,64042,{"$f":"IFERROR(VLOOKUP(B158,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":64710},-668,{"$f":"IF(ISNA(VLOOKUP(B158,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,65542]
[141,"20094",null,"WISHRAM",{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5616,{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},108,{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$1:$F$147,5,FALSE),0)","v":3},1296,7020,{"$f":"IF(E159>$E$17,_xlfn.IFNA(VLOOKUP(B159,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},7020,{"$f":"1+IF(ISNA(VLOOKUP(B159,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},7722,null,null,0,7722,{"$f":"IFERROR(VLOOKUP(B159,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},7722,{"$f":"IF(ISNA(VLOOKUP(B159,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,9222]
[142,"08404",null,"WOODLAND",{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},17711,{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},216,{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$1:$F$147,5,FALSE),0)","v":38},16415,34342,{"$f":"IF(E160>$E$17,_xlfn.IFNA(VLOOKUP(B160,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},34342,{"$f":"1+IF(ISNA(VLOOKUP(B160,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B160,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B160,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[143,"39901",null,"YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$1:$F$147,4,FALSE),0)","v":38},16415,{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1404,{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9936,27755,{"$f":"IF(E161>$E$17,_xlfn.IFNA(VLOOKUP(B161,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},23592,{"$f":"1+IF(ISNA(VLOOKUP(B161,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B161,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":44928},-44928,{"$f":"IF(ISNA(VLOOKUP(B161,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[144,"39007",null,"YAKIMA",{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$1:$F$147,4,FALSE),0)","v":2044},882979,{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$1:$F$147,6,FALSE),0)","v":518},55942,{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$1:$F$147,5,FALSE),0)","v":1374},593548,1532469,{"$f":"IF(E162>$E$17,_xlfn.IFNA(VLOOKUP(B162,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},1532469,{"$f":"1+IF(ISNA(VLOOKUP(B162,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1532469,null,null,0,1532469,{"$f":"IFERROR(VLOOKUP(B162,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1485646},46823,{"$f":"IF(ISNA(VLOOKUP(B162,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1536469]
[145,"34002",null,"YELM",{"$f":"IFERROR(VLOOKUP(B163,Enrollment!$A$1:$F$147,4,FALSE),0)","v":64},27647,{"$f":"IFERROR(VLOOKUP(B163,Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},432,{"$f":"IFERROR(VLOOKUP(B163,Enrollment!$A$1:$F$147,5,FALSE),0)","v":45},19439,47518,{"$f":"IF(E163>$E$17,_xlfn.IFNA(VLOOKUP(B163,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},54646,{"$f":"1+IF(ISNA(VLOOKUP(B163,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B163,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(B163,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[146,"39205",null,"ZILLAH",{"$f":"IFERROR(VLOOKUP(B164,Enrollment!$A$1:$F$147,4,FALSE),0)","v":88},38015,{"$f":"IFERROR(VLOOKUP(B164,Enrollment!$A$1:$F$147,6,FALSE),0)","v":24},2592,{"$f":"IFERROR(VLOOKUP(B164,Enrollment!$A$1:$F$147,5,FALSE),0)","v":49},21167,61774,{"$f":"IF(E164>$E$17,_xlfn.IFNA(VLOOKUP(B164,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},64863,{"$f":"1+IF(ISNA(VLOOKUP(B164,'Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},64863,null,null,{"$f":"ROUND(IF(Q164>0,-(0.9-Q164)*O164,0),0)","v":0},64863,{"$f":"IFERROR(VLOOKUP(B164,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":57750},7113,{"$f":"IF(ISNA(VLOOKUP(B164,[4]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,66363]

{"sheet":"Assumptions","index":2,"n_rows":61,"n_cols":36,"rows_kept":61,"cut":false,"hidden":true,"merged":[[6,33,21,33]]}
["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,null,null,"Row Headings on Allocation Table"]
["Funding",null,"FINAL 2023-24","Preliminary 2023-24","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",38616843,38616843,38126160,"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 $14B rule",28466965,28448427,{"$f":"'[5]Final T-I State Admin 1004(b)'!$C$60","v":29491607},{"$f":"'[6]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":284670},284484,294916,295241,296802,296802,280076,325458,{"$f":"ROUND(K6*0.01,0)","v":238177},238348,212672,212672,131126,131044,135668,136160,135668,140774,140551,140854,140419,146451,{"$f":"ROUND(Y6*0.01,0)","v":146451},{"$f":"ROUND(Z6*0.01,0)","v":146206},{"$f":"ROUND(AA6*0.01,0)","v":146206},{"$f":"ROUND(AB6*0.01,0)","v":146809},{"$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":15061378},15162254,14955548,14972053,13087588,13086382,13179990,{"$f":"J5-J7-J18-J24","v":12692851},10935689,11551691,11233633,10783406,9920983,12702535,3078585,3078093,4570694,2999662,2953813,3913523,2273028,14692806,14692806,15482666,15482666,15512448,15512448,15544647,14315257,536592]
[]
["Other Admin","Director salary"]
[null,"Regional Offices"]
[null,"MSDS"]
[null,"Other stakeholders"]
[]
[null,"Other Grants - not through formula",null,null,null,null,180000]
[null,"Summer Grants - Current Year",2179730,2317010,2107548,2290094,2278840,2278758,3365016,3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,1565926,1565926,1565926,1562887,1562887,null,1000000,1000000,null,1550000,1200000,1200000]
[null,"Summer Grants - Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75004]
[null,"Total",{"$f":"C16+C17","v":2179730},2317010,2107548,2290094,2278840,2278758,{"$f":"I16+I17","v":3365016},3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,{"$f":"U16","v":1565926},null,{"$f":"SUM(W16:W17)","v":1640930}]
[null,"Allocated per Worksheet"]
[null,"Difference"]
[]
[null,"Total Regular Year Allocation - from Sylvia",21091065,20853095,20768148,20610846,20508825,20508825,16825082,16272886,15101696,13932883,13932883,13370098,12333787,8952652,8952652,8952652,8952652,9470989,9470989,9395554,9395554,9212323,9212323,11016189,11016189,11500000,11500000,11500000,10135000,9900000]
[null,"Regular Grants from Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,1262073,1262073,1262073,1262073,743736,743736,1425084,1425084,null,null,{"$f":"'[2]2012-13 FINAL'!N18","v":11010766}]
[null,"Total",{"$f":"SUM(C22:C23)","v":21091065},{"$f":"SUM(D22:D23)","v":20853095},{"$f":"SUM(E22:E23)","v":20768148},{"$f":"SUM(F22:F23)","v":20610846},{"$f":"SUM(G22:G23)","v":20508825},{"$f":"SUM(H22:H23)","v":20508825},16825082,16272886,15101696,13932883,13932883,13370098,12333787,10214725,10214725,10214725,10214725,10214725,10214725,10820638,10820638]
[null,"Allocated per Worksheet before MOE",{"$f":"'2023-24 Final'!$O$18","v":21091065},{"$f":"'2023-24 Final'!$O$18","v":21091065},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$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,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":21091065},21091065,{"$error":"#REF!"},20768148,20508825,20508825,16795507,16272886,13932826,13932826,13932883,13370098,12332381]
[]
[null,"MERO Allocation - Sylvia to provide",null,null,null,null,null,null,null,null,2757777,null,null,null,null,null,null,null,null,null,null,1619378,1619378]
[null,"Allocated per Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,{"$f":"+W29-W30","v":210045}]
[]
[]
[]
[null,"Counter-do not change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"Summer:"]
[null,"Amount per Pass Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,90]
[null,"Amount per Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,900]
[]
[]
[null,"Number of LEP child within the districts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Bilingual apportionment data"]
["DataSets:","Native american students are also added. See above."]
[]
[]
[]
[]
[null,"Allocations"]
[]
[]
[]
[null,"Program Review (Sylvia Reyna)"]
[]
[]
["Other Fund Factor"]
["Min",null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#VALUE!"}}]
["< 20th Percentile",1.1499999999999999,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.2)","v":1.9930839961294331E-2},null,null,null,null,null,null,null,{"$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,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H3:H297,'[2]other funds ftr 1718 for 1819'!H3:H297),0.2)","v":1.7196879594298442E-2}]
["< 40th Percentile",1.05,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.4)","v":4.1210376593639172E-2},null,null,null,null,null,null,null,{"$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,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H4:H298,'[2]other funds ftr 1718 for 1819'!H4:H298),0.4)","v":3.6249330724707353E-2}]
["< 60th Percentile",1,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.6)","v":6.6885016933303856E-2},null,null,null,null,null,null,null,{"$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,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H5:H299,'[2]other funds ftr 1718 for 1819'!H5:H299),0.6)","v":5.4398319431708794E-2}]
["< 80th Percentile",0.95,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.8)","v":0.11635850877958588},null,null,null,null,null,null,null,{"$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,{"$f":"PERCENTILE(IF('[2]other funds ftr 1718 for 1819'!H5:H299,'[2]other funds ftr 1718 for 1819'!H5:H299),0.8)","v":7.6664084162224463E-2}]
["< Max",0.85,null,{"$f":"MAX('other funds ftr 2023'!$H$2:$H$139)","v":1},null,null,null,null,null,null,null,{"$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":"Enrollment","index":3,"n_rows":147,"n_cols":6,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
["CO_DIST_NUM","DIST_TITLE","ESD","AVG STUDENTS","PRIORITY","NEEDY"]
["14005","ABERDEEN",189,114,58,38]
["29103","ANACORTES",189,11,10,0]
["31016","ARLINGTON",189,41,26,12]
["17408","AUBURN",189,37,28,6]
["06119","BATTLE GROUND",189,23,21,0]
["37501","BELLINGHAM",189,128,70,43]
["27403","BETHEL",189,16,13,2]
["18100","BREMERTON",189,61,38,13]
["24111","BREWSTER",171,237,156,43]
["09075","BRIDGEPORT",171,128,85,37]
["29100","BURLINGTON-EDISON",189,491,341,124]
["04228","CASCADE",171,53,30,16]
["04222","CASHMERE",171,184,146,26]
["18401","CENTRAL KITSAP",189,17,5,10]
["32356","CENTRAL VALLEY",105,17,8,8]
["21401","CENTRALIA",189,90,30,49]
["21302","CHEHALIS",189,38,18,13]
["32360","CHENEY",171,21,8,9]
["27901","CHIEF LESCHI TRIBAL COMPACT",189,37,28,3]
["27400","CLOVER PARK",189,13,8,5]
["36250","COLLEGE PLACE",123,144,77,49]
["36400","COLUMBIA (WALLA WALLA)",123,53,29,28]
["29317","CONWAY",189,14,10,5]
["15204","COUPEVILLE",189,18,7,8]
["39090","EAST VALLEY (YAKIMA)",105,230,165,43]
["09206","EASTMONT",171,888,597,295]
["19028","EASTON",189,13,12,0]
["31015","EDMONDS",189,17,12,4]
["39801","EDUCATIONAL SERVICE DISTRICT 105","NULL",35,19,14]
["11801","EDUCATIONAL SERVICE DISTRICT 123","NULL",119,54,54]
["19401","ELLENSBURG",105,49,30,15]
["14068","ELMA",189,41,34,2]
["04127","ENTIAT",171,29,23,1]
["13165","EPHRATA",171,176,69,85]
["31002","EVERETT",189,65,44,12]
["06114","EVERGREEN (CLARK)",189,45,31,10]
["17210","FEDERAL WAY",189,49,13,16]
["37502","FERNDALE",189,144,102,33]
["03053","FINLEY",123,122,61,61]
["27402","FRANKLIN PIERCE",189,12,3,4]
["20404","GOLDENDALE",105,83,65,13]
["13301","GRAND COULEE DAM",171,233,166,33]
["39200","GRANDVIEW",105,589,429,134]
["39204","GRANGER",105,362,196,149]
["39203","HIGHLAND",105,218,150,46]
["17401","HIGHLINE",189,17,8,8]
["23404","HOOD CANAL",189,34,15,17]
["14028","HOQUIAM",189,43,16,19]
["10070","INCHELIUM",189,18,6,5]
["08458","KELSO",189,38,28,8]
["03017","KENNEWICK",123,3081,1633,1107]
["17415","KENT",189,32,23,8]
["03052","KIONA-BENTON CITY",123,374,243,132]
["19403","KITTITAS",105,25,17,5]
["29311","LA CONNER",189,160,132,23]
["04129","LAKE CHELAN",171,164,94,59]
["31306","LAKEWOOD",189,11,9,2]
["01158","LIND",123,36,29,3]
["08122","LONGVIEW",189,47,29,13]
["20406","LYLE",105,28,21,1]
["37504","LYNDEN",189,129,76,32]
["39120","MABTON",105,382,255,136]
["04019","MANSON",171,89,53,20]
["33207","MARY WALKER",189,27,22,2]
["31025","MARYSVILLE",189,328,229,68]
["37505","MERIDIAN",189,45,33,8]
["31103","MONROE",189,18,10,6]
["13161","MOSES LAKE",171,495,319,158]
["21206","MOSSYROCK",189,51,25,13]
["39209","MOUNT ADAMS",105,231,143,61]
["37507","MOUNT BAKER",189,56,38,14]
["29320","MOUNT VERNON",189,1652,955,522]
["17903","MUCKLESHOOT INDIAN TRIBE",189,20,4,12]
["31006","MUKILTEO",189,29,17,10]
["39003","NACHES VALLEY",105,141,89,39]
["25155","NASELLE-GRAYS RIVER VALLEY",189,49,21,23]
["24014","NESPELEM",171,56,45,6]
["37506","NOOKSACK VALLEY",189,139,86,42]
["14064","NORTH BEACH",189,45,30,9]
["11051","NORTH FRANKLIN",123,674,443,234]
["18400","NORTH KITSAP",189,40,22,12]
["23403","NORTH MASON",189,13,11,2]
["34003","NORTH THURSTON PUBLIC SCHOOLS",189,50,33,10]
["15201","OAK HARBOR",189,24,14,8]
["25101","OCEAN BEACH",189,41,9,28]
["14172","OCOSTA",189,31,17,9]
["24105","OKANOGAN",171,64,42,18]
["34111","OLYMPIA",189,39,21,13]
["24019","OMAK",171,65,37,17]
["09013","ORONDO",171,49,27,13]
["24410","OROVILLE",171,28,20,3]
["01147","OTHELLO",123,845,494,268]
["11001","PASCO",123,2018,1229,628]
["24122","PATEROS",171,43,17,9]
["03050","PATERSON",123,24,17,4]
["04901","PINNACLES PREP CHARTER SCHOOL","NULL",13,7,4]
["36402","PRESCOTT",123,25,12,11]
["03116","PROSSER",123,802,557,261]
["27003","PUYALLUP",189,18,11,4]
["05402","QUILLAYUTE VALLEY",189,110,47,47]
["13144","QUINCY",171,627,466,123]
["22009","REARDAN-EDWALL",171,15,11,4]
["17403","RENTON",189,29,17,8]
["03400","RICHLAND",123,254,174,81]
["06122","RIDGEFIELD",189,30,26,3]
["17407","RIVERVIEW",189,11,8,0]
["34401","ROCHESTER",189,42,32,8]
["20403","ROOSEVELT",105,27,21,2]
["13160","ROYAL",105,237,139,80]
["28149","SAN JUAN ISLAND",189,12,7,2]
["17001","SEATTLE PUBLIC SCHOOLS",189,57,9,37]
["29101","SEDRO-WOOLLEY",189,176,116,39]
["39119","SELAH",105,204,151,38]
["23309","SHELTON",189,137,35,89]
["31201","SNOHOMISH",189,77,43,18]
["13156","SOAP LAKE",171,55,32,17]
["32081","SPOKANE",171,119,70,31]
["31401","STANWOOD-CAMANO",189,18,16,2]
["30303","STEVENSON-CARSON",189,21,14,6]
["39201","SUNNYSIDE",105,1911,1047,458]
["27010","TACOMA",189,25,13,10]
["14077","TAHOLAH",189,99,78,21]
["24404","TONASKET",171,318,234,91]
["39202","TOPPENISH",105,852,515,270]
["20400","TROUT LAKE",105,52,48,2]
["34033","TUMWATER",189,10,8,2]
["39002","UNION GAP",105,82,54,18]
["06037","VANCOUVER",189,59,55,1]
["34901","WA HE LUT INDIAN SCHOOL",189,14,7,3]
["13073","WAHLUKE",105,1856,1318,422]
["36140","WALLA WALLA PUBLIC SCHOOLS",123,82,20,50]
["39207","WAPATO",105,905,596,206]
["13146","WARDEN",171,279,180,74]
["09209","WATERVILLE",171,19,14,4]
["33049","WELLPINIT",189,114,39,35]
["04246","WENATCHEE",171,1562,1105,431]
["39208","WEST VALLEY (YAKIMA)",105,197,142,40]
["21303","WHITE PASS",189,27,23,0]
["20405","WHITE SALMON VALLEY",105,34,26,6]
["21232","WINLOCK",189,99,39,41]
["20094","WISHRAM",105,13,3,1]
["08404","WOODLAND",189,41,38,2]
["39901","YAKAMA NATION TRIBAL COMPACT",105,38,23,13]
["39007","YAKIMA",105,2044,1374,518]
["34002","YELM",189,64,45,4]
["39205","ZILLAH",105,88,49,24]

{"sheet":"Rural and Low Income 23-24","index":4,"n_rows":136,"n_cols":4,"rows_kept":136,"cut":false,"hidden":true,"merged":[]}
["CoDis","Local Education Agency (LEA)",null,"Ask Tony May for the list of current year REAP amd RLIS districts"]
["14005","Aberdeen School District"]
["22017","Almira School District"]
["01122","Benge School District"]
["20203","Bickleton School District"]
["21234","Boistfort School District"]
["24111","Brewster School District"]
["09075","Bridgeport School District"]
["16046","Brinnon School District"]
["05401","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"]
["05313","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"]
["07002","Dayton School District"]
["36101","Dixie School District"]
["19028","Easton School District"]
["38308","Endicott School District"]
["04127","Entiat School District"]
["21036","Evaline School District"]
["33205","Evergreen School District (Stevens)"]
["38302","Garfield School District"]
["20401","Glenwood School District"]
["20404","Goldendale School District"]
["39204","Granger School District"]
["23054","Grapeview School District"]
["32312","Great Northern School District"]
["06103","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"]
["11056","Kahlotus School District"]
["10003","Keller School District"]
["20402","Klickitat School District"]
["29311","La Conner School District"]
["38126","LaCrosse School District"]
["14097","Lake Quinault School District"]
["38264","Lamont School District"]
["32362","Liberty School District"]
["01158","Lind School District"]
["33183","Loon Lake School District"]
["28144","Lopez School District"]
["20406","Lyle School District"]
["39120","Mabton School District"]
["09207","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"]
["26056","Newport School District"]
["14064","North Beach School District No. 64"]
["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"]
["09013","Orondo School District"]
["24410","Oroville School District"]
["09102","Palisades School District"]
["38301","Palouse School District"]
["24122","Pateros School District"]
["03050","Paterson School District"]
["21301","Pe Ell School District"]
["12110","Pomeroy School District"]
["36402","Prescott School District"]
["16020","Queets-Clearwater School District"]
["16048","Quilcene School District"]
["05402","Quillayute Valley School District"]
["25116","Raymond School District"]
["22009","Reardan-Edwall School District"]
["10309","Republic School District"]
["01160","Ritzville School District"]
["20403","Roosevelt School District"]
["38320","Rosalia School District"]
["26070","Selkirk School District"]
["28010","Shaw Island 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"]
["07035","Starbuck School District"]
["04069","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"]
["39002","Union Gap School District"]
["33070","Valley School District"]
["35200","Wahkiakum School District"]
["36401","Waitsburg School District"]
["01109","Washtucna School District"]
["09209","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 2023","index":5,"n_rows":139,"n_cols":9,"rows_kept":139,"cut":false,"hidden":true,"merged":[]}
["CCDDD","Migrant Districts","Title III 22-23","Title I A 22-23","LAP 22-23","TBIP 22-23","Title I C 22-23","Title I C as % of Revs","\"Other Funds\" Factor"]
["14005","ABERDEEN",{"$f":"IFERROR(VLOOKUP(A2,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":63316},{"$f":"IFERROR(VLOOKUP(A2,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1490904},{"$f":"IFERROR(VLOOKUP(A2,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2389675.21},{"$f":"IFERROR(VLOOKUP(A2,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":699060.11},{"$f":"IFERROR(VLOOKUP(A2,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":80840},{"$f":"IFERROR(G2/SUM(C2:G2),0)","v":1.7113357908995937E-2},{"$f":"_xlfn.IFS('other funds ftr 2023'!H2<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H2<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H2<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H2<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H2<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["29103","ANACORTES",{"$f":"IFERROR(VLOOKUP(A3,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A3,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":434805},{"$f":"IFERROR(VLOOKUP(A3,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":553826.38},{"$f":"IFERROR(VLOOKUP(A3,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":107381.29},{"$f":"IFERROR(VLOOKUP(A3,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H3<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H3<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H3<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H3<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H3<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["31016","ARLINGTON",{"$f":"IFERROR(VLOOKUP(A4,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":39022},{"$f":"IFERROR(VLOOKUP(A4,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":636952},{"$f":"IFERROR(VLOOKUP(A4,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1292476.79},{"$f":"IFERROR(VLOOKUP(A4,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":599452.31000000006},{"$f":"IFERROR(VLOOKUP(A4,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H4<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H4<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H4<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H4<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H4<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["17408","AUBURN",{"$f":"IFERROR(VLOOKUP(A5,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":569027},{"$f":"IFERROR(VLOOKUP(A5,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":4079279},{"$f":"IFERROR(VLOOKUP(A5,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":10931433.630000001},{"$f":"IFERROR(VLOOKUP(A5,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":8543746.25},{"$f":"IFERROR(VLOOKUP(A5,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H5<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H5<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H5<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H5<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H5<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["06119","BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(A6,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":113227},{"$f":"IFERROR(VLOOKUP(A6,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1783766},{"$f":"IFERROR(VLOOKUP(A6,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2792916.01},{"$f":"IFERROR(VLOOKUP(A6,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1872851.59},{"$f":"IFERROR(VLOOKUP(A6,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H6<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H6<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H6<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H6<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H6<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["17405","BELLEVUE",{"$f":"IFERROR(VLOOKUP(A7,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":421685},{"$f":"IFERROR(VLOOKUP(A7,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1936298},{"$f":"IFERROR(VLOOKUP(A7,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2619874.4500000002},{"$f":"IFERROR(VLOOKUP(A7,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6382409.3700000001},{"$f":"IFERROR(VLOOKUP(A7,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H7<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H7<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H7<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H7<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H7<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["37501","BELLINGHAM",{"$f":"IFERROR(VLOOKUP(A8,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":113462},{"$f":"IFERROR(VLOOKUP(A8,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2293509},{"$f":"IFERROR(VLOOKUP(A8,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3611543.52},{"$f":"IFERROR(VLOOKUP(A8,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1607253.37},{"$f":"IFERROR(VLOOKUP(A8,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H8<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H8<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H8<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H8<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H8<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["27403","BETHEL",{"$f":"IFERROR(VLOOKUP(A9,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":176706},{"$f":"IFERROR(VLOOKUP(A9,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":3955849},{"$f":"IFERROR(VLOOKUP(A9,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8879764.1099999994},{"$f":"IFERROR(VLOOKUP(A9,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2329625.17},{"$f":"IFERROR(VLOOKUP(A9,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H9<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H9<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H9<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H9<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H9<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["18100","BREMERTON",{"$f":"IFERROR(VLOOKUP(A10,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":66365},{"$f":"IFERROR(VLOOKUP(A10,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1585413},{"$f":"IFERROR(VLOOKUP(A10,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3596920.98},{"$f":"IFERROR(VLOOKUP(A10,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":905894.92},{"$f":"IFERROR(VLOOKUP(A10,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":45790},7.3850265948855196E-3,{"$f":"_xlfn.IFS('other funds ftr 2023'!H10<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H10<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H10<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H10<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H10<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["24111","BREWSTER",{"$f":"IFERROR(VLOOKUP(A11,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":45678},{"$f":"IFERROR(VLOOKUP(A11,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":629970},{"$f":"IFERROR(VLOOKUP(A11,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":892248.85},{"$f":"IFERROR(VLOOKUP(A11,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":506607.97},{"$f":"IFERROR(VLOOKUP(A11,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":169488},7.5529653432670069E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H11<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H11<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H11<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H11<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H11<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["09075","BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(A12,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":49913},{"$f":"IFERROR(VLOOKUP(A12,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":438636},{"$f":"IFERROR(VLOOKUP(A12,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":688971.29},{"$f":"IFERROR(VLOOKUP(A12,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":611969.43000000005},{"$f":"IFERROR(VLOOKUP(A12,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":126591},6.606767589624303E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H12<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H12<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H12<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H12<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H12<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["29100","BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(A13,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":103711},{"$f":"IFERROR(VLOOKUP(A13,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1210729},{"$f":"IFERROR(VLOOKUP(A13,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1804831.01},{"$f":"IFERROR(VLOOKUP(A13,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1351237.64},{"$f":"IFERROR(VLOOKUP(A13,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":246367},5.2230971999442051E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H13<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H13<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H13<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H13<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H13<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["04228","CASCADE",{"$f":"IFERROR(VLOOKUP(A14,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":18709},{"$f":"IFERROR(VLOOKUP(A14,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":368219},{"$f":"IFERROR(VLOOKUP(A14,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":311692.26},{"$f":"IFERROR(VLOOKUP(A14,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":223918.49},{"$f":"IFERROR(VLOOKUP(A14,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":40123},4.1679229490524577E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H14<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H14<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H14<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H14<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H14<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["04222","CASHMERE",{"$f":"IFERROR(VLOOKUP(A15,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":26294},{"$f":"IFERROR(VLOOKUP(A15,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":375767},{"$f":"IFERROR(VLOOKUP(A15,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":449362.2},{"$f":"IFERROR(VLOOKUP(A15,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":308335.28000000003},{"$f":"IFERROR(VLOOKUP(A15,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":151656},0.11564307266151279,{"$f":"_xlfn.IFS('other funds ftr 2023'!H15<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H15<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H15<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H15<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H15<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["18401","CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(A16,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":59639},{"$f":"IFERROR(VLOOKUP(A16,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1465625},{"$f":"IFERROR(VLOOKUP(A16,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3465489.96},{"$f":"IFERROR(VLOOKUP(A16,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":914946.8},{"$f":"IFERROR(VLOOKUP(A16,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H16<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H16<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H16<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H16<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H16<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["32356","CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(A17,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":70530},{"$f":"IFERROR(VLOOKUP(A17,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2871477},{"$f":"IFERROR(VLOOKUP(A17,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4280104.8499999996},{"$f":"IFERROR(VLOOKUP(A17,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":968148},{"$f":"IFERROR(VLOOKUP(A17,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H17<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H17<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H17<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H17<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H17<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["21401","CENTRALIA",{"$f":"IFERROR(VLOOKUP(A18,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":67389},{"$f":"IFERROR(VLOOKUP(A18,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1434691},{"$f":"IFERROR(VLOOKUP(A18,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2812678.74},{"$f":"IFERROR(VLOOKUP(A18,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":790820},{"$f":"IFERROR(VLOOKUP(A18,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":67220},1.2994899546391398E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H18<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H18<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H18<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H18<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H18<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["21302","CHEHALIS",{"$f":"IFERROR(VLOOKUP(A19,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":16405},{"$f":"IFERROR(VLOOKUP(A19,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":524319},{"$f":"IFERROR(VLOOKUP(A19,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1097548.71},{"$f":"IFERROR(VLOOKUP(A19,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":224501.71},{"$f":"IFERROR(VLOOKUP(A19,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":18866},1.0026357745865175E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H19<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H19<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H19<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H19<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H19<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["32360","CHENEY",{"$f":"IFERROR(VLOOKUP(A20,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":35905},{"$f":"IFERROR(VLOOKUP(A20,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1048522},{"$f":"IFERROR(VLOOKUP(A20,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2012189.28},{"$f":"IFERROR(VLOOKUP(A20,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":590958.03},{"$f":"IFERROR(VLOOKUP(A20,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H20<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H20<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H20<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H20<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H20<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["27901","CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(A21,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":397494.48},{"$f":"IFERROR(VLOOKUP(A21,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":10344},2.5362981933436002E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H21<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H21<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H21<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H21<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H21<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["27400","CLOVER PARK",{"$f":"IFERROR(VLOOKUP(A22,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":227504},{"$f":"IFERROR(VLOOKUP(A22,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":4396926},{"$f":"IFERROR(VLOOKUP(A22,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8398568.3100000005},{"$f":"IFERROR(VLOOKUP(A22,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2992373.82},{"$f":"IFERROR(VLOOKUP(A22,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H22<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H22<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H22<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H22<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H22<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["36250","COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(A23,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":40885},{"$f":"IFERROR(VLOOKUP(A23,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":413542},{"$f":"IFERROR(VLOOKUP(A23,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1007491.21},{"$f":"IFERROR(VLOOKUP(A23,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":449461.03},{"$f":"IFERROR(VLOOKUP(A23,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":76049},3.8265029382897366E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H23<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H23<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H23<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H23<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H23<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["36400","COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(A24,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":18591},{"$f":"IFERROR(VLOOKUP(A24,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":281090},{"$f":"IFERROR(VLOOKUP(A24,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":499576.85},{"$f":"IFERROR(VLOOKUP(A24,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":231750.47},{"$f":"IFERROR(VLOOKUP(A24,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":30296},2.8546006483795339E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H24<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H24<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H24<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H24<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H24<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["29317","CONWAY",{"$f":"IFERROR(VLOOKUP(A25,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":4398},{"$f":"IFERROR(VLOOKUP(A25,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":61000},{"$f":"IFERROR(VLOOKUP(A25,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":63962.46},{"$f":"IFERROR(VLOOKUP(A25,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":52808.82},{"$f":"IFERROR(VLOOKUP(A25,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":25079},0.12100944818456394,{"$f":"_xlfn.IFS('other funds ftr 2023'!H25<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H25<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H25<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H25<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H25<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["15204","COUPEVILLE",{"$f":"IFERROR(VLOOKUP(A26,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A26,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":221520},{"$f":"IFERROR(VLOOKUP(A26,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":242083.44},{"$f":"IFERROR(VLOOKUP(A26,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":63203.05},{"$f":"IFERROR(VLOOKUP(A26,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":8700},1.6246301702151172E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H26<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H26<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H26<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H26<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H26<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["39090","EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(A27,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":49121},{"$f":"IFERROR(VLOOKUP(A27,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":707636},{"$f":"IFERROR(VLOOKUP(A27,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2259225.83},{"$f":"IFERROR(VLOOKUP(A27,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":653687.68999999994},{"$f":"IFERROR(VLOOKUP(A27,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H27<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H27<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H27<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H27<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H27<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["09206","EASTMONT",{"$f":"IFERROR(VLOOKUP(A28,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":144735},{"$f":"IFERROR(VLOOKUP(A28,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1378309},{"$f":"IFERROR(VLOOKUP(A28,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3801445.67},{"$f":"IFERROR(VLOOKUP(A28,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1766377.82},{"$f":"IFERROR(VLOOKUP(A28,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":640986},8.2901984734840076E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H28<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H28<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H28<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H28<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H28<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["31015","EDMONDS",{"$f":"IFERROR(VLOOKUP(A29,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":476951},{"$f":"IFERROR(VLOOKUP(A29,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":3455194},{"$f":"IFERROR(VLOOKUP(A29,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5900138.9199999999},{"$f":"IFERROR(VLOOKUP(A29,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6608236.54},{"$f":"IFERROR(VLOOKUP(A29,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H29<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H29<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H29<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H29<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H29<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["19401","ELLENSBURG",{"$f":"IFERROR(VLOOKUP(A30,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":32553},{"$f":"IFERROR(VLOOKUP(A30,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":654383},{"$f":"IFERROR(VLOOKUP(A30,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1043698.42},{"$f":"IFERROR(VLOOKUP(A30,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":384904.31},{"$f":"IFERROR(VLOOKUP(A30,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H30<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H30<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H30<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H30<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H30<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["14068","ELMA",{"$f":"IFERROR(VLOOKUP(A31,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":17569},{"$f":"IFERROR(VLOOKUP(A31,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":420492},{"$f":"IFERROR(VLOOKUP(A31,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1321855.07},{"$f":"IFERROR(VLOOKUP(A31,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":215677.12},{"$f":"IFERROR(VLOOKUP(A31,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H31<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H31<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H31<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H31<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H31<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["04127","ENTIAT",{"$f":"IFERROR(VLOOKUP(A32,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A32,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":135532},{"$f":"IFERROR(VLOOKUP(A32,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":234798.96},{"$f":"IFERROR(VLOOKUP(A32,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":115980.28},{"$f":"IFERROR(VLOOKUP(A32,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H32<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H32<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H32<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H32<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H32<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["13165","EPHRATA",{"$f":"IFERROR(VLOOKUP(A33,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":52751},{"$f":"IFERROR(VLOOKUP(A33,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":638372},{"$f":"IFERROR(VLOOKUP(A33,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1538773.79},{"$f":"IFERROR(VLOOKUP(A33,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":622343.5},{"$f":"IFERROR(VLOOKUP(A33,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":142757},4.7665151643592973E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H33<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H33<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H33<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H33<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H33<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["31002","EVERETT",{"$f":"IFERROR(VLOOKUP(A34,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":471947},{"$f":"IFERROR(VLOOKUP(A34,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":3360648},{"$f":"IFERROR(VLOOKUP(A34,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8484190.3599999994},{"$f":"IFERROR(VLOOKUP(A34,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6445655.0800000001},{"$f":"IFERROR(VLOOKUP(A34,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},{"$f":"IFERROR(G34/SUM(C34:G34),0)","v":0},{"$f":"_xlfn.IFS('other funds ftr 2023'!H34<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H34<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H34<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H34<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H34<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["06114","EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(A35,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":470413},{"$f":"IFERROR(VLOOKUP(A35,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":6756066},{"$f":"IFERROR(VLOOKUP(A35,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":12698151.75},{"$f":"IFERROR(VLOOKUP(A35,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6116500.1299999999},{"$f":"IFERROR(VLOOKUP(A35,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H35<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H35<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H35<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H35<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H35<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["17210","FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(A36,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":724699},{"$f":"IFERROR(VLOOKUP(A36,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":6707976},{"$f":"IFERROR(VLOOKUP(A36,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":16032489.689999999},{"$f":"IFERROR(VLOOKUP(A36,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":9942026.5999999996},{"$f":"IFERROR(VLOOKUP(A36,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":47729},1.4266660803931631E-3,{"$f":"_xlfn.IFS('other funds ftr 2023'!H36<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H36<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H36<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H36<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H36<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["37502","FERNDALE",{"$f":"IFERROR(VLOOKUP(A37,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":50401},{"$f":"IFERROR(VLOOKUP(A37,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1177877},{"$f":"IFERROR(VLOOKUP(A37,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2034109.56},{"$f":"IFERROR(VLOOKUP(A37,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":744589.66},{"$f":"IFERROR(VLOOKUP(A37,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":95805},2.3351227255732816E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H37<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H37<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H37<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H37<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H37<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["03053","FINLEY",{"$f":"IFERROR(VLOOKUP(A38,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":23618},{"$f":"IFERROR(VLOOKUP(A38,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":366879},{"$f":"IFERROR(VLOOKUP(A38,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":696109.28},{"$f":"IFERROR(VLOOKUP(A38,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":301873.78000000003},{"$f":"IFERROR(VLOOKUP(A38,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":70727},4.8469474921537178E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H38<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H38<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H38<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H38<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H38<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["27402","FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(A39,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":129749},{"$f":"IFERROR(VLOOKUP(A39,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2738493},{"$f":"IFERROR(VLOOKUP(A39,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5960674.7599999998},{"$f":"IFERROR(VLOOKUP(A39,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1778712.13},{"$f":"IFERROR(VLOOKUP(A39,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H39<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H39<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H39<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H39<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H39<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["20404","GOLDENDALE",{"$f":"IFERROR(VLOOKUP(A40,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":11076},{"$f":"IFERROR(VLOOKUP(A40,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":440258},{"$f":"IFERROR(VLOOKUP(A40,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":867317.62},{"$f":"IFERROR(VLOOKUP(A40,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":178343.07},{"$f":"IFERROR(VLOOKUP(A40,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":45241},2.9334686191836212E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H40<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H40<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H40<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H40<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H40<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["13301","GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(A41,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":15660},{"$f":"IFERROR(VLOOKUP(A41,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":195881},{"$f":"IFERROR(VLOOKUP(A41,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":566694.41},{"$f":"IFERROR(VLOOKUP(A41,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A41,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":111512},0.12532995178935108,{"$f":"_xlfn.IFS('other funds ftr 2023'!H41<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H41<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H41<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H41<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H41<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["39200","GRANDVIEW",{"$f":"IFERROR(VLOOKUP(A42,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":152530},{"$f":"IFERROR(VLOOKUP(A42,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1316969},{"$f":"IFERROR(VLOOKUP(A42,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3010370.06},{"$f":"IFERROR(VLOOKUP(A42,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1747396.51},{"$f":"IFERROR(VLOOKUP(A42,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":362657},5.5032057834937503E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H42<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H42<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H42<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H42<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H42<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["39204","GRANGER",{"$f":"IFERROR(VLOOKUP(A43,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":86748},{"$f":"IFERROR(VLOOKUP(A43,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":954137},{"$f":"IFERROR(VLOOKUP(A43,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1312769.6100000001},{"$f":"IFERROR(VLOOKUP(A43,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1139487.27},{"$f":"IFERROR(VLOOKUP(A43,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":266679},7.0928644877359157E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H43<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H43<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H43<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H43<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H43<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["39203","HIGHLAND",{"$f":"IFERROR(VLOOKUP(A44,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":41536},{"$f":"IFERROR(VLOOKUP(A44,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":300205},{"$f":"IFERROR(VLOOKUP(A44,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":867214.15},{"$f":"IFERROR(VLOOKUP(A44,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":507115.49},{"$f":"IFERROR(VLOOKUP(A44,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":110004},6.0240692023410397E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H44<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H44<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H44<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H44<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H44<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["17401","HIGHLINE",{"$f":"IFERROR(VLOOKUP(A45,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":822081},{"$f":"IFERROR(VLOOKUP(A45,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":6494027},{"$f":"IFERROR(VLOOKUP(A45,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":14719196.810000001},{"$f":"IFERROR(VLOOKUP(A45,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":10793856.609999999},{"$f":"IFERROR(VLOOKUP(A45,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H45<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H45<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H45<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H45<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H45<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["23404","HOOD CANAL",{"$f":"IFERROR(VLOOKUP(A46,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A46,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":223815},{"$f":"IFERROR(VLOOKUP(A46,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":257381.48},{"$f":"IFERROR(VLOOKUP(A46,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A46,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H46<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H46<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H46<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H46<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H46<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["14028","HOQUIAM",{"$f":"IFERROR(VLOOKUP(A47,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":13495},{"$f":"IFERROR(VLOOKUP(A47,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":657629},{"$f":"IFERROR(VLOOKUP(A47,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1268493.3999999999},{"$f":"IFERROR(VLOOKUP(A47,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A47,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H47<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H47<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H47<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H47<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H47<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["10070","INCHELIUM",{"$f":"IFERROR(VLOOKUP(A48,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":121395},{"$f":"IFERROR(VLOOKUP(A48,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":186208.46},{"$f":"IFERROR(VLOOKUP(A48,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H48<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H48<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H48<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H48<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H48<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["08458","KELSO",{"$f":"IFERROR(VLOOKUP(A49,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":45840},{"$f":"IFERROR(VLOOKUP(A49,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1501622},{"$f":"IFERROR(VLOOKUP(A49,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3336234.87},{"$f":"IFERROR(VLOOKUP(A49,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":543758.53},{"$f":"IFERROR(VLOOKUP(A49,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H49<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H49<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H49<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H49<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H49<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["03017","KENNEWICK",{"$f":"IFERROR(VLOOKUP(A50,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":371749},{"$f":"IFERROR(VLOOKUP(A50,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":6780903},{"$f":"IFERROR(VLOOKUP(A50,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":10934160.640000001},{"$f":"IFERROR(VLOOKUP(A50,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":4679754.2300000004},{"$f":"IFERROR(VLOOKUP(A50,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":2108260},8.4754760747406149E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H50<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H50<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H50<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H50<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H50<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["17415","KENT",{"$f":"IFERROR(VLOOKUP(A51,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":825408},{"$f":"IFERROR(VLOOKUP(A51,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":8226443},{"$f":"IFERROR(VLOOKUP(A51,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":13936241.699999999},{"$f":"IFERROR(VLOOKUP(A51,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":11844581.85},{"$f":"IFERROR(VLOOKUP(A51,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H51<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H51<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H51<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H51<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H51<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["03052","KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(A52,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":48353},{"$f":"IFERROR(VLOOKUP(A52,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":412931},{"$f":"IFERROR(VLOOKUP(A52,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1076905.57},{"$f":"IFERROR(VLOOKUP(A52,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":550051.79},{"$f":"IFERROR(VLOOKUP(A52,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":287578},0.12104371436724043,{"$f":"_xlfn.IFS('other funds ftr 2023'!H52<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H52<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H52<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H52<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H52<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["19403","KITTITAS",{"$f":"IFERROR(VLOOKUP(A53,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A53,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":97993},{"$f":"IFERROR(VLOOKUP(A53,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":180829.1},{"$f":"IFERROR(VLOOKUP(A53,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":79376.37},{"$f":"IFERROR(VLOOKUP(A53,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H53<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H53<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H53<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H53<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H53<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["29311","LA CONNER",{"$f":"IFERROR(VLOOKUP(A54,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":22407},{"$f":"IFERROR(VLOOKUP(A54,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":132719},{"$f":"IFERROR(VLOOKUP(A54,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":431668.28},{"$f":"IFERROR(VLOOKUP(A54,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":24887.64},{"$f":"IFERROR(VLOOKUP(A54,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":142219},0.18864415233768383,{"$f":"_xlfn.IFS('other funds ftr 2023'!H54<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H54<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H54<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H54<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H54<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["04129","LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(A55,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":50192},{"$f":"IFERROR(VLOOKUP(A55,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":223750},{"$f":"IFERROR(VLOOKUP(A55,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":828524.2},{"$f":"IFERROR(VLOOKUP(A55,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":566698.49},{"$f":"IFERROR(VLOOKUP(A55,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":138017},7.6371402368513377E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H55<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H55<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H55<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H55<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H55<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["31306","LAKEWOOD",{"$f":"IFERROR(VLOOKUP(A56,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":30181},{"$f":"IFERROR(VLOOKUP(A56,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":405036},{"$f":"IFERROR(VLOOKUP(A56,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":812203.23},{"$f":"IFERROR(VLOOKUP(A56,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":461019.94},{"$f":"IFERROR(VLOOKUP(A56,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H56<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H56<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H56<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H56<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H56<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["01158","LIND",{"$f":"IFERROR(VLOOKUP(A57,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":4164},{"$f":"IFERROR(VLOOKUP(A57,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":64780},{"$f":"IFERROR(VLOOKUP(A57,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":142449.48000000001},{"$f":"IFERROR(VLOOKUP(A57,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":50549.120000000003},{"$f":"IFERROR(VLOOKUP(A57,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":45112},0.14691849592873713,{"$f":"_xlfn.IFS('other funds ftr 2023'!H57<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H57<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H57<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H57<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H57<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["08122","LONGVIEW",{"$f":"IFERROR(VLOOKUP(A58,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":60128},{"$f":"IFERROR(VLOOKUP(A58,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2520339},{"$f":"IFERROR(VLOOKUP(A58,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3874997.99},{"$f":"IFERROR(VLOOKUP(A58,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":659777.93999999994},{"$f":"IFERROR(VLOOKUP(A58,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H58<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H58<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H58<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H58<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H58<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["20406","LYLE",{"$f":"IFERROR(VLOOKUP(A59,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A59,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":231034},{"$f":"IFERROR(VLOOKUP(A59,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":182691.17},{"$f":"IFERROR(VLOOKUP(A59,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A59,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":25363},5.7762886210302587E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H59<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H59<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H59<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H59<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H59<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["37504","LYNDEN",{"$f":"IFERROR(VLOOKUP(A60,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":48329},{"$f":"IFERROR(VLOOKUP(A60,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":407741},{"$f":"IFERROR(VLOOKUP(A60,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":556492.26},{"$f":"IFERROR(VLOOKUP(A60,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":663784.68000000005},{"$f":"IFERROR(VLOOKUP(A60,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":104940},5.8912462469409899E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H60<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H60<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H60<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H60<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H60<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["39120","MABTON",{"$f":"IFERROR(VLOOKUP(A61,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":46632},{"$f":"IFERROR(VLOOKUP(A61,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":352971},{"$f":"IFERROR(VLOOKUP(A61,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":770385.77},{"$f":"IFERROR(VLOOKUP(A61,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":512799.73},{"$f":"IFERROR(VLOOKUP(A61,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":322879},0.16098331353526943,{"$f":"_xlfn.IFS('other funds ftr 2023'!H61<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H61<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H61<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H61<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H61<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["04019","MANSON",{"$f":"IFERROR(VLOOKUP(A62,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":30297},{"$f":"IFERROR(VLOOKUP(A62,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":158422},{"$f":"IFERROR(VLOOKUP(A62,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":442555.45},{"$f":"IFERROR(VLOOKUP(A62,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":359731.22},{"$f":"IFERROR(VLOOKUP(A62,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":59150},5.6324982752319001E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H62<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H62<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H62<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H62<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H62<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["31025","MARYSVILLE",{"$f":"IFERROR(VLOOKUP(A63,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":172938},{"$f":"IFERROR(VLOOKUP(A63,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2049341},{"$f":"IFERROR(VLOOKUP(A63,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5902377.0300000003},{"$f":"IFERROR(VLOOKUP(A63,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2027086.23},{"$f":"IFERROR(VLOOKUP(A63,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":180231},1.7444005657443987E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H63<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H63<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H63<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H63<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H63<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["37505","MERIDIAN",{"$f":"IFERROR(VLOOKUP(A64,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":27807},{"$f":"IFERROR(VLOOKUP(A64,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":280912},{"$f":"IFERROR(VLOOKUP(A64,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":295997.27},{"$f":"IFERROR(VLOOKUP(A64,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":362773.48},{"$f":"IFERROR(VLOOKUP(A64,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H64<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H64<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H64<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H64<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H64<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["31103","MONROE",{"$f":"IFERROR(VLOOKUP(A65,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":94614},{"$f":"IFERROR(VLOOKUP(A65,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":512968},{"$f":"IFERROR(VLOOKUP(A65,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1580407.18},{"$f":"IFERROR(VLOOKUP(A65,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1409391.91},{"$f":"IFERROR(VLOOKUP(A65,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H65<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H65<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H65<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H65<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H65<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["13161","MOSES LAKE",{"$f":"IFERROR(VLOOKUP(A66,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":160628},{"$f":"IFERROR(VLOOKUP(A66,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":3184919},{"$f":"IFERROR(VLOOKUP(A66,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5878214.6900000004},{"$f":"IFERROR(VLOOKUP(A66,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2063488.59},{"$f":"IFERROR(VLOOKUP(A66,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":275845},{"$f":"IFERROR(G66/SUM(C66:G66),0)","v":2.3855636689002528E-2},{"$f":"_xlfn.IFS('other funds ftr 2023'!H66<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H66<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H66<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H66<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H66<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["21206","MOSSYROCK",{"$f":"IFERROR(VLOOKUP(A67,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":7727},{"$f":"IFERROR(VLOOKUP(A67,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":171730},{"$f":"IFERROR(VLOOKUP(A67,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":386796.34},{"$f":"IFERROR(VLOOKUP(A67,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":93789.96},{"$f":"IFERROR(VLOOKUP(A67,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":34251},4.9332105995973173E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H67<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H67<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H67<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H67<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H67<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["39209","MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(A68,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":56545},{"$f":"IFERROR(VLOOKUP(A68,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":407215},{"$f":"IFERROR(VLOOKUP(A68,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":810834.39},{"$f":"IFERROR(VLOOKUP(A68,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":208083.81},{"$f":"IFERROR(VLOOKUP(A68,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":168529},0.10206411406151814,{"$f":"_xlfn.IFS('other funds ftr 2023'!H68<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H68<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H68<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H68<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H68<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["37507","MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(A69,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":18080},{"$f":"IFERROR(VLOOKUP(A69,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":674664},{"$f":"IFERROR(VLOOKUP(A69,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1081808.24},{"$f":"IFERROR(VLOOKUP(A69,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":170328.95},{"$f":"IFERROR(VLOOKUP(A69,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":32144},1.625877108829352E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H69<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H69<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H69<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H69<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H69<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["29320","MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(A70,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":223688},{"$f":"IFERROR(VLOOKUP(A70,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1980962},{"$f":"IFERROR(VLOOKUP(A70,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5089530.42},{"$f":"IFERROR(VLOOKUP(A70,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2931946.91},{"$f":"IFERROR(VLOOKUP(A70,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1001526},8.9201721015374449E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H70<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H70<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H70<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H70<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H70<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["17903","MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(A71,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A71,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A71,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":524885.44999999995},{"$f":"IFERROR(VLOOKUP(A71,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A71,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":15623},2.8904265974010215E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H71<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H71<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H71<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H71<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H71<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["31006","MUKILTEO",{"$f":"IFERROR(VLOOKUP(A72,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":458079},{"$f":"IFERROR(VLOOKUP(A72,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":3388432},{"$f":"IFERROR(VLOOKUP(A72,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8714703.8200000003},{"$f":"IFERROR(VLOOKUP(A72,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6660549.4299999997},{"$f":"IFERROR(VLOOKUP(A72,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H72<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H72<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H72<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H72<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H72<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["39003","NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(A73,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":10284},{"$f":"IFERROR(VLOOKUP(A73,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":313140},{"$f":"IFERROR(VLOOKUP(A73,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":686385.06},{"$f":"IFERROR(VLOOKUP(A73,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":116729.95},{"$f":"IFERROR(VLOOKUP(A73,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H73<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H73<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H73<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H73<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H73<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["25155","NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(A74,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":1606},{"$f":"IFERROR(VLOOKUP(A74,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":90114},{"$f":"IFERROR(VLOOKUP(A74,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":208781.59},{"$f":"IFERROR(VLOOKUP(A74,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":19014.88},{"$f":"IFERROR(VLOOKUP(A74,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":49611},0.13440072612314657,{"$f":"_xlfn.IFS('other funds ftr 2023'!H74<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H74<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H74<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H74<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H74<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["24014","NESPELEM",{"$f":"IFERROR(VLOOKUP(A75,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":183470},{"$f":"IFERROR(VLOOKUP(A75,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":124449.31},{"$f":"IFERROR(VLOOKUP(A75,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":25244},7.5770648334596027E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H75<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H75<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H75<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H75<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H75<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["37506","NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(A76,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":35927},{"$f":"IFERROR(VLOOKUP(A76,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":348376},{"$f":"IFERROR(VLOOKUP(A76,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1089243.75},{"$f":"IFERROR(VLOOKUP(A76,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":457660.94},{"$f":"IFERROR(VLOOKUP(A76,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":102031},5.0181516071780043E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H76<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H76<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H76<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H76<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H76<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["14064","NORTH BEACH",{"$f":"IFERROR(VLOOKUP(A77,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A77,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":257597},{"$f":"IFERROR(VLOOKUP(A77,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":572073.76},{"$f":"IFERROR(VLOOKUP(A77,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":21620.41},{"$f":"IFERROR(VLOOKUP(A77,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":26466},3.0151847121909582E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H77<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H77<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H77<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H77<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H77<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["11051","NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(A78,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":101315},{"$f":"IFERROR(VLOOKUP(A78,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":809950},{"$f":"IFERROR(VLOOKUP(A78,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1619082.55},{"$f":"IFERROR(VLOOKUP(A78,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1186382.23},{"$f":"IFERROR(VLOOKUP(A78,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":593122},0.13762004594970087,{"$f":"_xlfn.IFS('other funds ftr 2023'!H78<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H78<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H78<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H78<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H78<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["18400","NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(A79,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":35903},{"$f":"IFERROR(VLOOKUP(A79,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":968494},{"$f":"IFERROR(VLOOKUP(A79,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1443704.55},{"$f":"IFERROR(VLOOKUP(A79,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":466936.75},{"$f":"IFERROR(VLOOKUP(A79,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H79<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H79<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H79<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H79<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H79<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["23403","NORTH MASON",{"$f":"IFERROR(VLOOKUP(A80,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":46400},{"$f":"IFERROR(VLOOKUP(A80,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":601652},{"$f":"IFERROR(VLOOKUP(A80,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1347125.14},{"$f":"IFERROR(VLOOKUP(A80,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":517820.44},{"$f":"IFERROR(VLOOKUP(A80,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H80<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H80<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H80<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H80<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H80<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["34003","NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A81,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":129145},{"$f":"IFERROR(VLOOKUP(A81,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2951636},{"$f":"IFERROR(VLOOKUP(A81,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5426330.1900000004},{"$f":"IFERROR(VLOOKUP(A81,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1533421.93},{"$f":"IFERROR(VLOOKUP(A81,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H81<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H81<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H81<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H81<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H81<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["15201","OAK HARBOR",{"$f":"IFERROR(VLOOKUP(A82,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":32578},{"$f":"IFERROR(VLOOKUP(A82,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":838676},{"$f":"IFERROR(VLOOKUP(A82,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1814601.82},{"$f":"IFERROR(VLOOKUP(A82,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":417406.9},{"$f":"IFERROR(VLOOKUP(A82,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H82<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H82<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H82<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H82<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H82<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["25101","OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(A83,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP(A83,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":376263},{"$f":"IFERROR(VLOOKUP(A83,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":643453.67000000004},{"$f":"IFERROR(VLOOKUP(A83,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A83,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":35926},3.3806575517265965E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H83<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H83<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H83<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H83<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H83<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["14172","OCOSTA",{"$f":"IFERROR(VLOOKUP(A84,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":7260},{"$f":"IFERROR(VLOOKUP(A84,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":325883},{"$f":"IFERROR(VLOOKUP(A84,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":443383.03},{"$f":"IFERROR(VLOOKUP(A84,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":96530.59},{"$f":"IFERROR(VLOOKUP(A84,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":36858},4.0507097248311058E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H84<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H84<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H84<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H84<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H84<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["24105","OKANOGAN",{"$f":"IFERROR(VLOOKUP(A85,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":10122},{"$f":"IFERROR(VLOOKUP(A85,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":561179},{"$f":"IFERROR(VLOOKUP(A85,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":827631.6},{"$f":"IFERROR(VLOOKUP(A85,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":151698.85},{"$f":"IFERROR(VLOOKUP(A85,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H85<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H85<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H85<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H85<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H85<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["34111","OLYMPIA",{"$f":"IFERROR(VLOOKUP(A86,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":43885},{"$f":"IFERROR(VLOOKUP(A86,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1666347},{"$f":"IFERROR(VLOOKUP(A86,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2114582.6800000002},{"$f":"IFERROR(VLOOKUP(A86,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":518864.72},{"$f":"IFERROR(VLOOKUP(A86,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":21440},4.9116640429125481E-3,{"$f":"_xlfn.IFS('other funds ftr 2023'!H86<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H86<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H86<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H86<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H86<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["24019","OMAK",{"$f":"IFERROR(VLOOKUP(A87,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":38463},{"$f":"IFERROR(VLOOKUP(A87,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1088179},{"$f":"IFERROR(VLOOKUP(A87,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3820583.75},{"$f":"IFERROR(VLOOKUP(A87,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":535942.68999999994},{"$f":"IFERROR(VLOOKUP(A87,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H87<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H87<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H87<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H87<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H87<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["09013","ORONDO",{"$f":"IFERROR(VLOOKUP(A88,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":8283},{"$f":"IFERROR(VLOOKUP(A88,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":142743},{"$f":"IFERROR(VLOOKUP(A88,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":122483.81},{"$f":"IFERROR(VLOOKUP(A88,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":91556.87},{"$f":"IFERROR(VLOOKUP(A88,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":56562},0.13415121570951957,{"$f":"_xlfn.IFS('other funds ftr 2023'!H88<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H88<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H88<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H88<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H88<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["24410","OROVILLE",{"$f":"IFERROR(VLOOKUP(A89,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A89,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":754725},{"$f":"IFERROR(VLOOKUP(A89,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":322347.53999999998},{"$f":"IFERROR(VLOOKUP(A89,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":106782.52},{"$f":"IFERROR(VLOOKUP(A89,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H89<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H89<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H89<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H89<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H89<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["01147","OTHELLO",{"$f":"IFERROR(VLOOKUP(A90,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":249843},{"$f":"IFERROR(VLOOKUP(A90,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1862939},{"$f":"IFERROR(VLOOKUP(A90,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3702962.07},{"$f":"IFERROR(VLOOKUP(A90,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3054771.87},{"$f":"IFERROR(VLOOKUP(A90,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":648339},6.8111028488895109E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H90<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H90<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H90<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H90<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H90<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["11001","PASCO",{"$f":"IFERROR(VLOOKUP(A91,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":886745},{"$f":"IFERROR(VLOOKUP(A91,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":6534599},{"$f":"IFERROR(VLOOKUP(A91,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":13645355.779999999},{"$f":"IFERROR(VLOOKUP(A91,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":10405814.74},{"$f":"IFERROR(VLOOKUP(A91,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1286287},3.9265386409655191E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H91<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H91<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H91<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H91<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H91<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["24122","PATEROS",{"$f":"IFERROR(VLOOKUP(A92,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A92,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":147163},{"$f":"IFERROR(VLOOKUP(A92,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":235655.52},{"$f":"IFERROR(VLOOKUP(A92,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":48535.24},{"$f":"IFERROR(VLOOKUP(A92,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":51109},0.10593356469626795,{"$f":"_xlfn.IFS('other funds ftr 2023'!H92<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H92<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H92<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H92<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H92<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["03050","PATERSON",{"$f":"IFERROR(VLOOKUP(A93,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":3491},{"$f":"IFERROR(VLOOKUP(A93,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":17783},{"$f":"IFERROR(VLOOKUP(A93,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":135828.72},{"$f":"IFERROR(VLOOKUP(A93,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":46793.48},{"$f":"IFERROR(VLOOKUP(A93,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":20782},9.2496735330797553E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H93<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H93<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H93<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H93<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H93<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["36402","PRESCOTT",{"$f":"IFERROR(VLOOKUP(A94,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":12729},{"$f":"IFERROR(VLOOKUP(A94,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":73667},{"$f":"IFERROR(VLOOKUP(A94,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":212174.21},{"$f":"IFERROR(VLOOKUP(A94,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":139974.43},{"$f":"IFERROR(VLOOKUP(A94,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":23520},5.0901969040522126E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H94<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H94<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H94<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H94<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H94<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["03116","PROSSER",{"$f":"IFERROR(VLOOKUP(A95,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":82118},{"$f":"IFERROR(VLOOKUP(A95,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":948493},{"$f":"IFERROR(VLOOKUP(A95,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1904395.29},{"$f":"IFERROR(VLOOKUP(A95,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":946832.1},{"$f":"IFERROR(VLOOKUP(A95,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":646276},0.14272519294725677,{"$f":"_xlfn.IFS('other funds ftr 2023'!H95<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H95<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H95<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H95<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H95<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["16020","QUEETS-CLEARWATER",{"$f":"IFERROR(VLOOKUP(A96,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A96,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":33588},{"$f":"IFERROR(VLOOKUP(A96,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":48621.1},{"$f":"IFERROR(VLOOKUP(A96,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A96,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H96<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H96<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H96<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H96<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H96<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["05402","QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(A97,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":38185},{"$f":"IFERROR(VLOOKUP(A97,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":740822},{"$f":"IFERROR(VLOOKUP(A97,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2525917.7200000002},{"$f":"IFERROR(VLOOKUP(A97,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":434539.9},{"$f":"IFERROR(VLOOKUP(A97,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":51578},1.360522821028058E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H97<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H97<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H97<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H97<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H97<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["13144","QUINCY",{"$f":"IFERROR(VLOOKUP(A98,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":168795},{"$f":"IFERROR(VLOOKUP(A98,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1240007},{"$f":"IFERROR(VLOOKUP(A98,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2637849.69},{"$f":"IFERROR(VLOOKUP(A98,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1966747.31},{"$f":"IFERROR(VLOOKUP(A98,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":362011},{"$f":"IFERROR(G98/SUM(C98:G98),0)","v":5.678238732881493E-2},{"$f":"_xlfn.IFS('other funds ftr 2023'!H98<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H98<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H98<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H98<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H98<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["17403","RENTON",{"$f":"IFERROR(VLOOKUP(A99,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":438182},{"$f":"IFERROR(VLOOKUP(A99,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":4410098},{"$f":"IFERROR(VLOOKUP(A99,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8420451.6999999993},{"$f":"IFERROR(VLOOKUP(A99,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6190673.7599999998},{"$f":"IFERROR(VLOOKUP(A99,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H99<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H99<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H99<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H99<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H99<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["03400","RICHLAND",{"$f":"IFERROR(VLOOKUP(A100,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":109808},{"$f":"IFERROR(VLOOKUP(A100,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2580805},{"$f":"IFERROR(VLOOKUP(A100,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4227710.8099999996},{"$f":"IFERROR(VLOOKUP(A100,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1453724.42},{"$f":"IFERROR(VLOOKUP(A100,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":167538},1.9618983342709333E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H100<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H100<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H100<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H100<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H100<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["06122","RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(A101,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":16241},{"$f":"IFERROR(VLOOKUP(A101,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":264580},{"$f":"IFERROR(VLOOKUP(A101,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":619655.78},{"$f":"IFERROR(VLOOKUP(A101,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":243843.62},{"$f":"IFERROR(VLOOKUP(A101,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H101<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H101<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H101<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H101<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H101<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["34401","ROCHESTER",{"$f":"IFERROR(VLOOKUP(A102,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":34160},{"$f":"IFERROR(VLOOKUP(A102,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":720285},{"$f":"IFERROR(VLOOKUP(A102,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":961249.45},{"$f":"IFERROR(VLOOKUP(A102,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":351001.86},{"$f":"IFERROR(VLOOKUP(A102,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":21657},1.0370371668575563E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H102<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H102<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H102<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H102<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H102<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["20403","ROOSEVELT",{"$f":"IFERROR(VLOOKUP(A103,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A103,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":927},{"$f":"IFERROR(VLOOKUP(A103,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A103,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":24361.040000000001},{"$f":"IFERROR(VLOOKUP(A103,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":15763},0.38398539963908346,{"$f":"_xlfn.IFS('other funds ftr 2023'!H103<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H103<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H103<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H103<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H103<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["13160","ROYAL",{"$f":"IFERROR(VLOOKUP(A104,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":105248},{"$f":"IFERROR(VLOOKUP(A104,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":757237},{"$f":"IFERROR(VLOOKUP(A104,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1422011.91},{"$f":"IFERROR(VLOOKUP(A104,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1290830.18},{"$f":"IFERROR(VLOOKUP(A104,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":162130},4.337976225434069E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H104<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H104<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H104<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H104<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H104<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["28149","SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(A105,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":6841},{"$f":"IFERROR(VLOOKUP(A105,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":138823},{"$f":"IFERROR(VLOOKUP(A105,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":201381},{"$f":"IFERROR(VLOOKUP(A105,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":104688.35},{"$f":"IFERROR(VLOOKUP(A105,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":11851},2.5563848305060342E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H105<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H105<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H105<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H105<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H105<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["17001","SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A106,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":946689},{"$f":"IFERROR(VLOOKUP(A106,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":11693317},{"$f":"IFERROR(VLOOKUP(A106,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":20332511.77},{"$f":"IFERROR(VLOOKUP(A106,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":12398628.390000001},{"$f":"IFERROR(VLOOKUP(A106,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":121802},2.6773819883384761E-3,{"$f":"_xlfn.IFS('other funds ftr 2023'!H106<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H106<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H106<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H106<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H106<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["29101","SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(A107,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":56242},{"$f":"IFERROR(VLOOKUP(A107,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":928015},{"$f":"IFERROR(VLOOKUP(A107,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2339610.46},{"$f":"IFERROR(VLOOKUP(A107,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":679520.49},{"$f":"IFERROR(VLOOKUP(A107,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":125077},3.0296248488194139E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H107<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H107<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H107<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H107<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H107<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["39119","SELAH",{"$f":"IFERROR(VLOOKUP(A108,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":54007},{"$f":"IFERROR(VLOOKUP(A108,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":782656},{"$f":"IFERROR(VLOOKUP(A108,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2088224.4},{"$f":"IFERROR(VLOOKUP(A108,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":606589.68000000005},{"$f":"IFERROR(VLOOKUP(A108,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":134493},3.6686878797439613E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H108<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H108<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H108<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H108<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H108<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["23309","SHELTON",{"$f":"IFERROR(VLOOKUP(A109,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":132264},{"$f":"IFERROR(VLOOKUP(A109,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1970672},{"$f":"IFERROR(VLOOKUP(A109,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3166061.03},{"$f":"IFERROR(VLOOKUP(A109,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1493128.25},{"$f":"IFERROR(VLOOKUP(A109,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H109<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H109<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H109<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H109<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H109<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["31201","SNOHOMISH",{"$f":"IFERROR(VLOOKUP(A110,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":56359},{"$f":"IFERROR(VLOOKUP(A110,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":376331},{"$f":"IFERROR(VLOOKUP(A110,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1363791.6},{"$f":"IFERROR(VLOOKUP(A110,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":955739.12},{"$f":"IFERROR(VLOOKUP(A110,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":56193},2.0008804115940582E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H110<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H110<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H110<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H110<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H110<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["13156","SOAP LAKE",{"$f":"IFERROR(VLOOKUP(A111,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":13008},{"$f":"IFERROR(VLOOKUP(A111,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":322029},{"$f":"IFERROR(VLOOKUP(A111,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":450417.57},{"$f":"IFERROR(VLOOKUP(A111,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":191234.09},{"$f":"IFERROR(VLOOKUP(A111,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H111<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H111<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H111<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H111<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H111<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["32081","SPOKANE",{"$f":"IFERROR(VLOOKUP(A112,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":266317},{"$f":"IFERROR(VLOOKUP(A112,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":14324473},{"$f":"IFERROR(VLOOKUP(A112,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":16799040.02},{"$f":"IFERROR(VLOOKUP(A112,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3369486.12},{"$f":"IFERROR(VLOOKUP(A112,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H112<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H112<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H112<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H112<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H112<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["31401","STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(A113,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":18964},{"$f":"IFERROR(VLOOKUP(A113,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":597755},{"$f":"IFERROR(VLOOKUP(A113,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1032115.21},{"$f":"IFERROR(VLOOKUP(A113,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":262682.03999999998},{"$f":"IFERROR(VLOOKUP(A113,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":12821},6.6625535622718939E-3,{"$f":"_xlfn.IFS('other funds ftr 2023'!H113<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H113<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H113<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H113<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H113<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["30303","STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(A114,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A114,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":260838},{"$f":"IFERROR(VLOOKUP(A114,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":505349.07},{"$f":"IFERROR(VLOOKUP(A114,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":27812.17},{"$f":"IFERROR(VLOOKUP(A114,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H114<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H114<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H114<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H114<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H114<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["31311","SULTAN",{"$f":"IFERROR(VLOOKUP(A115,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":30715},{"$f":"IFERROR(VLOOKUP(A115,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":308678},{"$f":"IFERROR(VLOOKUP(A115,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1469583.4},{"$f":"IFERROR(VLOOKUP(A115,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":482571.84},{"$f":"IFERROR(VLOOKUP(A115,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H115<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H115<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H115<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H115<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H115<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["39201","SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(A116,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":281513},{"$f":"IFERROR(VLOOKUP(A116,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2622155},{"$f":"IFERROR(VLOOKUP(A116,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5951325.7699999996},{"$f":"IFERROR(VLOOKUP(A116,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3193629.76},{"$f":"IFERROR(VLOOKUP(A116,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1500016},0.11071340385716204,{"$f":"_xlfn.IFS('other funds ftr 2023'!H116<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H116<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H116<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H116<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H116<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["27010","TACOMA",{"$f":"IFERROR(VLOOKUP(A117,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":435790},{"$f":"IFERROR(VLOOKUP(A117,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":10486023},{"$f":"IFERROR(VLOOKUP(A117,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":17317165.579999998},{"$f":"IFERROR(VLOOKUP(A117,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":5489574.0599999996},{"$f":"IFERROR(VLOOKUP(A117,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H117<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H117<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H117<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H117<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H117<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["14077","TAHOLAH",{"$f":"IFERROR(VLOOKUP(A118,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A118,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":77645},{"$f":"IFERROR(VLOOKUP(A118,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":130035.57},{"$f":"IFERROR(VLOOKUP(A118,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A118,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":42428},0.16963832946627938,{"$f":"_xlfn.IFS('other funds ftr 2023'!H118<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H118<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H118<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H118<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H118<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["24404","TONASKET",{"$f":"IFERROR(VLOOKUP(A119,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":18104},{"$f":"IFERROR(VLOOKUP(A119,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":826882},{"$f":"IFERROR(VLOOKUP(A119,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":912835.24},{"$f":"IFERROR(VLOOKUP(A119,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":209809.39},{"$f":"IFERROR(VLOOKUP(A119,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":275856},0.12295861107939833,{"$f":"_xlfn.IFS('other funds ftr 2023'!H119<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H119<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H119<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H119<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H119<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["39202","TOPPENISH",{"$f":"IFERROR(VLOOKUP(A120,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":206583},{"$f":"IFERROR(VLOOKUP(A120,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1705136},{"$f":"IFERROR(VLOOKUP(A120,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3754169.41},{"$f":"IFERROR(VLOOKUP(A120,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2082360.7},{"$f":"IFERROR(VLOOKUP(A120,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":614175},7.3444612700945627E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H120<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H120<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H120<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H120<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H120<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["20400","TROUT LAKE",{"$f":"IFERROR(VLOOKUP(A121,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A121,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":79391},{"$f":"IFERROR(VLOOKUP(A121,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A121,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":19082.8},{"$f":"IFERROR(VLOOKUP(A121,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H121<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H121<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H121<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H121<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H121<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["39002","UNION GAP",{"$f":"IFERROR(VLOOKUP(A122,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":23082},{"$f":"IFERROR(VLOOKUP(A122,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":343877},{"$f":"IFERROR(VLOOKUP(A122,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":528314.76},{"$f":"IFERROR(VLOOKUP(A122,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":255689.32},{"$f":"IFERROR(VLOOKUP(A122,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":35517},2.9934763000825093E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H122<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H122<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H122<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H122<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H122<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]
["06037","VANCOUVER",{"$f":"IFERROR(VLOOKUP(A123,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":421570},{"$f":"IFERROR(VLOOKUP(A123,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":6657988},{"$f":"IFERROR(VLOOKUP(A123,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":11152823.9},{"$f":"IFERROR(VLOOKUP(A123,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":5493747.8700000001},{"$f":"IFERROR(VLOOKUP(A123,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":42450},1.7859712448439658E-3,{"$f":"_xlfn.IFS('other funds ftr 2023'!H123<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H123<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H123<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H123<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H123<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["34901","WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(A124,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A124,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A124,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":125499.88},{"$f":"IFERROR(VLOOKUP(A124,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A124,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":12067},8.7717334288602025E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H124<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H124<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H124<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H124<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H124<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["13073","WAHLUKE",{"$f":"IFERROR(VLOOKUP(A125,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":169214},{"$f":"IFERROR(VLOOKUP(A125,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":681490},{"$f":"IFERROR(VLOOKUP(A125,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2256018.9},{"$f":"IFERROR(VLOOKUP(A125,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1980044.36},{"$f":"IFERROR(VLOOKUP(A125,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1364113},0.21146152850773889,{"$f":"_xlfn.IFS('other funds ftr 2023'!H125<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H125<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H125<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H125<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H125<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["36140","WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A126,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":110321},{"$f":"IFERROR(VLOOKUP(A126,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1500366},{"$f":"IFERROR(VLOOKUP(A126,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2912342.46},{"$f":"IFERROR(VLOOKUP(A126,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1339761.42},{"$f":"IFERROR(VLOOKUP(A126,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":62916},1.0617467464067342E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H126<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H126<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H126<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H126<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H126<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["39207","WAPATO",{"$f":"IFERROR(VLOOKUP(A127,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":202116},{"$f":"IFERROR(VLOOKUP(A127,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1717101},{"$f":"IFERROR(VLOOKUP(A127,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2806264.92},{"$f":"IFERROR(VLOOKUP(A127,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1658681.76},{"$f":"IFERROR(VLOOKUP(A127,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":683408},9.6696295551402175E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H127<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H127<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H127<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H127<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H127<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["13146","WARDEN",{"$f":"IFERROR(VLOOKUP(A128,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":33135},{"$f":"IFERROR(VLOOKUP(A128,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":419008},{"$f":"IFERROR(VLOOKUP(A128,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":747523.5},{"$f":"IFERROR(VLOOKUP(A128,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":392415.63},{"$f":"IFERROR(VLOOKUP(A128,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":234696},0.12847537210224869,{"$f":"_xlfn.IFS('other funds ftr 2023'!H128<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H128<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H128<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H128<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H128<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["09209","WATERVILLE",{"$f":"IFERROR(VLOOKUP(A129,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":77165},{"$f":"IFERROR(VLOOKUP(A129,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":118552.72},{"$f":"IFERROR(VLOOKUP(A129,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":25376.080000000002},{"$f":"IFERROR(VLOOKUP(A129,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H129<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H129<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H129<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H129<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H129<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["33049","WELLPINIT",{"$f":"IFERROR(VLOOKUP(A130,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":16730},{"$f":"IFERROR(VLOOKUP(A130,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":185996},{"$f":"IFERROR(VLOOKUP(A130,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":338899.4},{"$f":"IFERROR(VLOOKUP(A130,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A130,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":63880},{"$f":"IFERROR(G130/SUM(C130:G130),0)","v":0.1054986462548476},{"$f":"_xlfn.IFS('other funds ftr 2023'!H130<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H130<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H130<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H130<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H130<=Assumptions!$D$61,Assumptions!$B$61)","v":0.95}]
["04246","WENATCHEE",{"$f":"IFERROR(VLOOKUP(A131,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":222315},{"$f":"IFERROR(VLOOKUP(A131,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":2289546},{"$f":"IFERROR(VLOOKUP(A131,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4625233.26},{"$f":"IFERROR(VLOOKUP(A131,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2621683.7599999998},{"$f":"IFERROR(VLOOKUP(A131,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1320925},0.11922025325187822,{"$f":"_xlfn.IFS('other funds ftr 2023'!H131<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H131<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H131<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H131<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H131<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["39208","WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(A132,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":62594},{"$f":"IFERROR(VLOOKUP(A132,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":990639},{"$f":"IFERROR(VLOOKUP(A132,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2125216.2200000002},{"$f":"IFERROR(VLOOKUP(A132,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":773534.74},{"$f":"IFERROR(VLOOKUP(A132,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":63007},1.5692936952465767E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H132<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H132<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H132<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H132<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H132<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["21303","WHITE PASS",{"$f":"IFERROR(VLOOKUP(A133,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A133,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":237471},{"$f":"IFERROR(VLOOKUP(A133,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":245174.46},{"$f":"IFERROR(VLOOKUP(A133,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A133,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H133<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H133<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H133<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H133<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H133<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["20405","WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(A134,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":26224},{"$f":"IFERROR(VLOOKUP(A134,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":230283},{"$f":"IFERROR(VLOOKUP(A134,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":314692.31},{"$f":"IFERROR(VLOOKUP(A134,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":285531.58},{"$f":"IFERROR(VLOOKUP(A134,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H134<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H134<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H134<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H134<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H134<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["21232","WINLOCK",{"$f":"IFERROR(VLOOKUP(A135,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":6492},{"$f":"IFERROR(VLOOKUP(A135,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":262517},{"$f":"IFERROR(VLOOKUP(A135,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":620991.37},{"$f":"IFERROR(VLOOKUP(A135,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":68810.77},{"$f":"IFERROR(VLOOKUP(A135,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":64710},6.3222924736073355E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H135<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H135<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H135<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H135<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H135<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["39901","YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(A136,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A136,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A136,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A136,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A136,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":44928},1,{"$f":"_xlfn.IFS('other funds ftr 2023'!H136<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H136<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H136<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H136<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H136<=Assumptions!$D$61,Assumptions!$B$61)","v":0.85}]
["39007","YAKIMA",{"$f":"IFERROR(VLOOKUP(A137,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":650631},{"$f":"IFERROR(VLOOKUP(A137,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":10005935},{"$f":"IFERROR(VLOOKUP(A137,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":13336146.27},{"$f":"IFERROR(VLOOKUP(A137,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":7210053.3899999997},{"$f":"IFERROR(VLOOKUP(A137,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":1485646},4.5448705659135717E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H137<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H137<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H137<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H137<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H137<=Assumptions!$D$61,Assumptions!$B$61)","v":1}]
["34002","YELM",{"$f":"IFERROR(VLOOKUP(A138,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":25364},{"$f":"IFERROR(VLOOKUP(A138,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":1060224},{"$f":"IFERROR(VLOOKUP(A138,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1822463.57},{"$f":"IFERROR(VLOOKUP(A138,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":280557.90000000002},{"$f":"IFERROR(VLOOKUP(A138,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS('other funds ftr 2023'!H138<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H138<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H138<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H138<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H138<=Assumptions!$D$61,Assumptions!$B$61)","v":1.1499999999999999}]
["39205","ZILLAH",{"$f":"IFERROR(VLOOKUP(A139,'[7]Allocation 2022-23'!$B$9:$AC$326,20,FALSE),0)","v":21409},{"$f":"IFERROR(VLOOKUP(A139,'[8]22-23 Revised Final'!$A$13:$CI$328,81,FALSE),0)","v":349335},{"$f":"IFERROR(VLOOKUP(A139,[9]Sheet1!$A$3:$D$379,3,FALSE),0)","v":867524.51},{"$f":"IFERROR(VLOOKUP(A139,[9]Sheet1!$A$3:$D$379,4,FALSE),0)","v":257617.9},{"$f":"IFERROR(VLOOKUP(A139,'[3]2022-23 Final'!$B$19:$S$156,18,FALSE),0)","v":57750},3.7170859042882497E-2,{"$f":"_xlfn.IFS('other funds ftr 2023'!H139<=Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2023'!H139<=Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2023'!H139<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2023'!H139<=Assumptions!$D$60,Assumptions!$B$60,'other funds ftr 2023'!H139<=Assumptions!$D$61,Assumptions!$B$61)","v":1.05}]

{"sheet":"CCDDD","index":6,"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"]

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