{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["District","2024-25 Final","Assumptions","Enrollment","Rural and Low Income 24-25","other funds ftr 2023","CCDDD","2023-24 Final"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":126,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"District","index":0,"n_rows":83,"n_cols":32,"rows_kept":83,"cut":false,"hidden":false,"merged":[[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],[16,2,19,2],[16,5,17,5],[18,5,19,5],[20,2,23,2],[20,5,21,5],[22,5,23,5],[27,14,28,15],[30,14,30,15],[30,16,30,17],[32,5,34,5],[1,6,1,9],[2,7,2,8]]}
[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","ABERDEEN",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",{"$f":"VLOOKUP(G2,CCDDD!B:C,2,0)","v":"14005"},"2024-2025",null,"2022-23","2021-22",null,"2020-21",null,"2011-12",null,"2010-11",null,"2009-10",null,"2008-09",null,"2007-08",null,null,null,null,null,null,null,null,"Bridgeport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%%",null,null,null,null,null,null,null,null,null,"Burlington"]
[null,null,null,null,null,null,null,"Prelim 2024-2025","% of PY","Final 23-24","Final 2021-22","% of PY","Final 2020-21",null,"Prelim 2011-12","% of PY","Final 2010-11","% of PY","Final 2009-10","% of PY","Final 2008-09","of Prior Year","2007-08",null,null,null,null,null,null,null,null,"Cascade"]
[null,null,null,null,null,"Regular Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cashmere"]
[null,2,null,null,null,"K-12 Migrant Students","Average Number",{"$f":"IFERROR(VLOOKUP($G$3,'2024-25 Final'!$B$19:$AA$156,4,0),0)","v":128},{"$f":"H7/J7","v":1.1228070175438596},{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,4,0),0)","v":114},338,{"$f":"IFERROR(K7/M7-1,0)","v":0.13043478260869557},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$3,'2024-25 Final'!$B$19:$AA$156,5,0),0)","v":58300},1.2853300410070991,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,5,0),0)","v":45358},159039,0.3281029486676299,119749,null,{"$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$3,'2024-25 Final'!$B$19:$AA$156,6,0),0)","v":37},0.97368421052631582,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,6,0),0)","v":38},59,-1.6666666666666718E-2,60,null,{"$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$3,'2024-25 Final'!$B$19:$AA$156,7,0),0)","v":4213},1.1145502645502645,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,7,0),0)","v":3780},6940,0.15531879473947052,6007,null,{"$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$3,'2024-25 Final'!$B$19:$AA$156,8,0),0)","v":59},1.0172413793103448,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,8,0),0)","v":58},108,0.13684210526315788,95,null,{"$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$3,'2024-25 Final'!$B$19:$AA$156,9,0),0)","v":26873},1.1644927850240498,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,9,0),0)","v":23077},50817,0.33563750098562295,38047,null,{"$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":{"$error":"#REF!"}},null,3,5,null,null,null,null,null,"Eastmont"]
[null,8,"Grades 1-5",null,null,"Top 1/4","Attendance",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,1,6,null,null,null,null,null,"Ellensburg"]
[null,9,null,null,null,null,"Dollars",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,4,6,null,null,null,null,null,"Entiat"]
[null,10,null,null,null,"middle  2/4","Attendance",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,1,7,null,null,null,null,null,"Ephrata"]
[null,11,null,null,null,null,"Dollars",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,4,7,null,null,null,null,null,"Ferndale"]
[null,12,"Grades 6-8",null,null,"Top 1/4","Attendance",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,1,8,null,null,null,null,null,"Finley"]
[null,13,null,null,null,null,"Dollars",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,4,8,null,null,null,null,null,"Goldendale"]
[null,14,null,null,null,"middle  2/4","Attendance",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,1,9,null,null,null,null,null,"Grandview"]
[null,15,null,null,null,null,"Dollars",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,4,9,null,null,null,null,null,"Granger"]
[null,16,"Grades 9-12",null,null,"Top 1/4","Attendance",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,1,10,null,null,null,null,null,"Highland"]
[null,17,null,null,null,null,"Dollars",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,4,10,null,null,null,null,null,"Hoquiam"]
[null,18,null,null,null,"middle  2/4","Attendance",78867,1,78867,null,{"$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":{"$error":"#REF!"}},null,1,11,null,null,null,null,null,"Kennewick"]
[null,19,null,null,null,null,"Dollars",78867,1,78867,null,{"$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$3,'2024-25 Final'!$B$19:$AA$156,10,0),0)","v":89386},{"$f":"H26/J26","v":1.2377760853008377},{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,10,0),0)","v":72215},216796,{"$f":"IFERROR(K26/M26-1,0)","v":0.32351666330897477},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$3,'2024-25 Final'!$B$19:$AA$156,11,0),0)","v":0.95},null,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,11,0),0)","v":0.85},0.95,{"$f":"IFERROR(K28/M28-1,0)","v":0},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$3,'2024-25 Final'!$B$19:$AA$156,13,0),0)","v":1.1000000000000001},null,{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,13,0),0)","v":1.1000000000000001},1,{"$f":"IFERROR(K29/M29-1,0)","v":0},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$3,'2024-25 Final'!$B$19:$AA$156,18,0),0)","v":93409},{"$f":"H30/J30","v":1.3834066438589476},{"$f":"IFERROR(VLOOKUP($G$3,'2023-24 Final'!$B$19:$Z$156,18,0),0)","v":67521},205956,{"$f":"IFERROR(K30/M30-1,0)","v":0.32351410229222499},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,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,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,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,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$3,'2024-25 Final'!$B$19:$AA$156,24,0),0)","v":2500},null,{"$f":"IFERROR(VLOOKUP($G$3,#REF!,24,0),0)","v":0},2500,null,null,null,null,null,{"$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",{"$f":"H38+H30","v":95909},{"$f":"H39/J39","v":1.4204321618459441},{"$f":"J38+J30","v":67521},{"$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":"2024-25 Final","index":1,"n_rows":164,"n_cols":27,"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,{"$f":"Assumptions!C24","v":22016123}]
[null,null,null,0,null,2.0369691980863958E+66,455.471309402006,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"O18","v":22016123}]
[null,null,null,null,null,null,null,null,null,"Difference",null,null,null,null,{"$f":"O3-O2","v":0}]
[]
[null,null,null,null,null,null,null,null,null,22016123]
[null,null,null,null,null,null,null,"Put total here",null,{"$f":"Assumptions!C24","v":22016123}]
[]
[]
[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,{"$f":"G3","v":455.471309402006},"K-12",null,"Needs Support",null,"Priority Interuption ",null,null,null,null,null,null,null,null,null,{"$f":"S18","v":22016123}]
[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","Behavioral Health Supports","Total"]
[null,null,null,null,10,{"$f":"F18/E18","v":455.47131604857236},0.25,{"$f":"H18/G18","v":116.10963421946832},1,{"$f":"J18/I18","v":459.29407995899538},null,null,null,0.1,124]
[0,null,"99999","State Total",{"$f":"SUMIF(E19:E164,\">-10\")","v":30470},{"$f":"SUM(F19:F164)","v":13878211},{"$f":"SUMIF(G19:G164,\">=10\")","v":10006},{"$f":"SUM(H19:H164)","v":1161793},{"$f":"SUMIF(I19:I164,\">=10\")","v":15608},{"$f":"SUM(J19:J164)","v":7168662},{"$f":"SUM(K19:K164)","v":22208666},null,{"$f":"SUM(M19:M164)","v":23328595},null,{"$f":"SUM(O19:O164)","v":22016123},null,null,{"$f":"SUM(R19:R152)","v":0},{"$f":"SUM(S19:S164)","v":22016123},"Previous Year Final Allocations","Allocation Difference",null,"Consortia",null,{"$f":"SUM(Y19:Y164)","v":202000},{"$f":"SUM(Z19:Z164)","v":320000},{"$f":"SUM(AA19:AA164)","v":22147811}]
[1,"14005",null,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$2:$G$147,5,0),0)","v":128},{"$f":"IF(E19>=10,ROUND(E19*$G$3,0),0)","v":58300},{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$2:$G$147,6,0),0)","v":37},{"$f":"IF(E19>=$E$17,ROUND(G19*$G$3*$G$17,0),0)","v":4213},{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$2:$G$147,7,0),0)","v":59},{"$f":"IF(E19>=$E$17,ROUND(I19*$G$3*$I$17,0),0)","v":26873},{"$f":"+F19+H19+J19","v":89386},{"$f":"IF(E19>$E$17,_xlfn.IFNA(VLOOKUP(B19,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},{"$f":"IF(L19=0,K19,ROUND(K19*L19,0))","v":84917},{"$f":"1+IF(ISNA(VLOOKUP(B19,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},{"$f":"IF(V19=\"y\",ROUND(M19*N19,0),0)","v":93409},null,null,{"$f":"ROUND(IF(Q19>0,-(0.9-Q19)*O19,0),0)","v":0},{"$f":"O19+R19","v":93409},{"$f":"IFERROR(VLOOKUP(B19,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":67521},{"$f":"S19-T19","v":25888},"y",null,null,{"$f":"IF(V19=\"Y\",IF(E19<=99,1500,IF(AND(E19>=100,E19<=399),2500,4000)),0)","v":2500},null,{"$f":"IF(W19=1, 0,  Y19+S19+Z19)","v":95909}]
[2,"29103",null,"ANACORTES",{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$2:$G$147,5,0),0)","v":16},{"$f":"IF(E20>=10,ROUND(E20*$G$3,0),0)","v":7288},{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$2:$G$147,6,0),0)","v":2},{"$f":"IF(E20>=$E$17,ROUND(G20*$G$3*$G$17,0),0)","v":228},{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$2:$G$147,7,0),0)","v":11},{"$f":"IF(E20>=$E$17,ROUND(I20*$G$3*$I$17,0),0)","v":5010},12526,{"$f":"IF(E20>$E$17,_xlfn.IFNA(VLOOKUP(B20,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},11900,{"$f":"1+IF(ISNA(VLOOKUP(B20,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B20,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":8356},-8356,"n",null,null,{"$f":"IF(V20=\"Y\",IF(E20<=99,1500,IF(AND(E20>=100,E20<=399),2500,4000)),0)","v":0},null,{"$f":"IF(W20=1, 0,  Y20+S20+Z20)","v":0}]
[3,"31016",null,"ARLINGTON",{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$2:$G$147,5,0),0)","v":43},19585,{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$2:$G$147,6,0),0)","v":12},1366,{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$2:$G$147,7,0),0)","v":30},13664,34615,{"$f":"IF(E21>$E$17,_xlfn.IFNA(VLOOKUP(B21,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},34615,{"$f":"1+IF(ISNA(VLOOKUP(B21,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B21,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[4,"17408",null,"AUBURN",{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$2:$G$147,5,0),0)","v":34},15486,{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$2:$G$147,6,0),0)","v":5},569,{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$2:$G$147,7,0),0)","v":23},10476,26531,{"$f":"IF(E22>$E$17,_xlfn.IFNA(VLOOKUP(B22,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},25204,{"$f":"1+IF(ISNA(VLOOKUP(B22,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B22,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":26459},-26459,"n",null,null,0,null,0]
[5,"06119",null,"BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$2:$G$147,5,0),0)","v":25},11387,{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$2:$G$147,6,0),0)","v":11},1253,{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$2:$G$147,7,0),0)","v":12},5466,18106,{"$f":"IF(E23>$E$17,_xlfn.IFNA(VLOOKUP(B23,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},18106,{"$f":"1+IF(ISNA(VLOOKUP(B23,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B23,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[6,"37501",null,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$2:$G$147,5,0),0)","v":106},48280,{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$2:$G$147,6,0),0)","v":34},3872,{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$2:$G$147,7,0),0)","v":57},25962,78114,{"$f":"IF(E24>$E$17,_xlfn.IFNA(VLOOKUP(B24,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},74208,{"$f":"1+IF(ISNA(VLOOKUP(B24,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B24,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":83056},-83056,"n",null,null,0,null,0]
[7,"27403",null,"BETHEL",{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$2:$G$147,5,0),0)","v":22},10020,{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$2:$G$147,6,0),0)","v":9},1025,{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$2:$G$147,7,0),0)","v":12},5466,16511,{"$f":"IF(E25>$E$17,_xlfn.IFNA(VLOOKUP(B25,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},16511,{"$f":"1+IF(ISNA(VLOOKUP(B25,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B25,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[8,"18100",null,"BREMERTON",{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$2:$G$147,5,0),0)","v":54},24595,{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$2:$G$147,6,0),0)","v":14},1594,{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$2:$G$147,7,0),0)","v":36},16397,42586,{"$f":"IF(E26>$E$17,_xlfn.IFNA(VLOOKUP(B26,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},40457,{"$f":"1+IF(ISNA(VLOOKUP(B26,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},40457,null,null,0,40457,{"$f":"IFERROR(VLOOKUP(B26,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34580},5877,"y",null,null,1500,null,41957]
[9,"24111",null,"BREWSTER",{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$2:$G$147,5,0),0)","v":237},107947,{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$2:$G$147,6,0),0)","v":90},10248,{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$2:$G$147,7,0),0)","v":108},49191,167386,{"$f":"IF(E27>$E$17,_xlfn.IFNA(VLOOKUP(B27,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},175755,{"$f":"1+IF(ISNA(VLOOKUP(B27,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},193331,null,null,0,193331,{"$f":"IFERROR(VLOOKUP(B27,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":185543},7788,"y",null,null,2500,null,195831]
[10,"09075",null,"BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$2:$G$147,5,0),0)","v":112},51013,{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$2:$G$147,6,0),0)","v":40},4555,{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$2:$G$147,7,0),0)","v":54},24595,80163,{"$f":"IF(E28>$E$17,_xlfn.IFNA(VLOOKUP(B28,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},84171,{"$f":"1+IF(ISNA(VLOOKUP(B28,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},92588,null,null,0,92588,{"$f":"IFERROR(VLOOKUP(B28,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":102134},-9546,"y",null,null,2500,null,95088]
[11,"29100",null,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$2:$G$147,5,0),0)","v":501},228191,{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$2:$G$147,6,0),0)","v":134},15258,{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$2:$G$147,7,0),0)","v":268},122066,365515,{"$f":"IF(E29>$E$17,_xlfn.IFNA(VLOOKUP(B29,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},383791,{"$f":"1+IF(ISNA(VLOOKUP(B29,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},383791,null,null,0,383791,{"$f":"IFERROR(VLOOKUP(B29,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":343367},40424,"y",null,null,4000,null,387791]
[12,"04228",null,"CASCADE",{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$2:$G$147,5,0),0)","v":47},21407,{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$2:$G$147,6,0),0)","v":26},2961,{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$2:$G$147,7,0),0)","v":10},4555,28923,{"$f":"IF(E30>$E$17,_xlfn.IFNA(VLOOKUP(B30,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},28923,{"$f":"1+IF(ISNA(VLOOKUP(B30,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},28923,null,null,0,28923,{"$f":"IFERROR(VLOOKUP(B30,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34615},-5692,"y",null,null,1500,null,30423]
[14,"04222",null,"CASHMERE",{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$2:$G$147,5,0),0)","v":203},92461,{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$2:$G$147,6,0),0)","v":56},6377,{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$2:$G$147,7,0),0)","v":77},35071,133909,{"$f":"IF(E31>$E$17,_xlfn.IFNA(VLOOKUP(B31,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},147300,{"$f":"1+IF(ISNA(VLOOKUP(B31,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},147300,null,null,0,147300,{"$f":"IFERROR(VLOOKUP(B31,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":153968},-6668,"y",null,null,2500,null,149800]
[13,"18401",null,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$2:$G$147,5,0),0)","v":16},7288,{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$2:$G$147,6,0),0)","v":7},797,{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$2:$G$147,7,0),0)","v":7},3188,11273,{"$f":"IF(E32>$E$17,_xlfn.IFNA(VLOOKUP(B32,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11273,{"$f":"1+IF(ISNA(VLOOKUP(B32,'Rural and Low Income 24-25'!$A:$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,{"$f":"IFERROR(VLOOKUP(B32,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[15,"32356",null,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$2:$G$147,5,0),0)","v":19},8654,{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$2:$G$147,6,0),0)","v":1},114,{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$2:$G$147,7,0),0)","v":17},7743,16511,{"$f":"IF(E33>$E$17,_xlfn.IFNA(VLOOKUP(B33,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},16511,{"$f":"1+IF(ISNA(VLOOKUP(B33,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},16511,null,null,{"$f":"ROUND(IF(Q33>0,-(0.9-Q33)*O33,0),0)","v":0},16511,{"$f":"IFERROR(VLOOKUP(B33,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},16511,"y",null,null,1500,null,18011]
[16,"21401",null,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$2:$G$147,5,0),0)","v":88},40081,{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$2:$G$147,6,0),0)","v":48},5466,{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$2:$G$147,7,0),0)","v":26},11842,57389,{"$f":"IF(E34>$E$17,_xlfn.IFNA(VLOOKUP(B34,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},54520,{"$f":"1+IF(ISNA(VLOOKUP(B34,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},54520,null,null,{"$f":"ROUND(IF(Q34>0,-(0.9-Q34)*O34,0),0)","v":0},54520,{"$f":"IFERROR(VLOOKUP(B34,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":44726},9794,"y",null,"Y",1500,null,56020]
[17,"21302",null,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$2:$G$147,5,0),0)","v":31},14120,{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$2:$G$147,6,0),0)","v":22},2505,{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$2:$G$147,7,0),0)","v":5},2277,18902,{"$f":"IF(E35>$E$17,_xlfn.IFNA(VLOOKUP(B35,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},17957,{"$f":"1+IF(ISNA(VLOOKUP(B35,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},17957,null,null,0,17957,{"$f":"IFERROR(VLOOKUP(B35,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":20038},-2081,"y",null,null,1500,null,19457]
[18,"32360",null,"CHENEY",{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$2:$G$147,5,0),0)","v":17},7743,{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$2:$G$147,6,0),0)","v":7},797,{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$2:$G$147,7,0),0)","v":8},3644,12184,{"$f":"IF(E36>$E$17,_xlfn.IFNA(VLOOKUP(B36,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},12184,{"$f":"1+IF(ISNA(VLOOKUP(B36,'Rural and Low Income 24-25'!$A:$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,{"$f":"IFERROR(VLOOKUP(B36,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,"Y",0,null,0]
[19,"27901",null,"CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$2:$G$147,5,0),0)","v":41},18674,{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$2:$G$147,7,0),0)","v":29},13209,32111,{"$f":"IF(E37>$E$17,_xlfn.IFNA(VLOOKUP(B37,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},33717,{"$f":"1+IF(ISNA(VLOOKUP(B37,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},33717,null,null,0,33717,{"$f":"IFERROR(VLOOKUP(B37,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":24852},8865,"y",null,null,1500,null,35217]
[20,"27400",null,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$2:$G$147,5,0),0)","v":12},5466,{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$2:$G$147,7,0),0)","v":7},3188,8882,{"$f":"IF(E38>$E$17,_xlfn.IFNA(VLOOKUP(B38,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},8882,{"$f":"1+IF(ISNA(VLOOKUP(B38,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B38,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[21,"36250",null,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$2:$G$147,5,0),0)","v":175},79707,{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$2:$G$147,6,0),0)","v":39},4441,{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$2:$G$147,7,0),0)","v":98},44636,128784,{"$f":"IF(E39>$E$17,_xlfn.IFNA(VLOOKUP(B39,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},128784,{"$f":"1+IF(ISNA(VLOOKUP(B39,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},128784,null,null,0,128784,{"$f":"IFERROR(VLOOKUP(B39,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":88165},40619,"y",null,null,2500,40000,171284]
[22,"36400",null,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$2:$G$147,5,0),0)","v":65},29606,{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$2:$G$147,6,0),0)","v":26},2961,{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$2:$G$147,7,0),0)","v":36},16397,48964,{"$f":"IF(E40>$E$17,_xlfn.IFNA(VLOOKUP(B40,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},48964,{"$f":"1+IF(ISNA(VLOOKUP(B40,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},48964,null,null,0,48964,{"$f":"IFERROR(VLOOKUP(B40,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":33640},15324,"y",1,null,1500,null,0]
[23,"29317",null,"CONWAY",{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$2:$G$147,5,0),0)","v":12},5466,{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$2:$G$147,6,0),0)","v":6},683,{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$2:$G$147,7,0),0)","v":4},1822,7971,{"$f":"IF(E41>$E$17,_xlfn.IFNA(VLOOKUP(B41,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},7971,{"$f":"1+IF(ISNA(VLOOKUP(B41,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B41,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[24,"15204",null,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$2:$G$147,5,0),0)","v":11},5010,{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$2:$G$147,7,0),0)","v":5},2277,7515,{"$f":"IF(E42>$E$17,_xlfn.IFNA(VLOOKUP(B42,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},7139,{"$f":"1+IF(ISNA(VLOOKUP(B42,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},7139,null,null,0,7139,{"$f":"IFERROR(VLOOKUP(B42,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":9132},-1993,"y",null,null,1500,null,8639]
[25,"39090",null,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$2:$G$147,5,0),0)","v":229},104303,{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$2:$G$147,6,0),0)","v":38},4327,{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$2:$G$147,7,0),0)","v":147},66954,175584,{"$f":"IF(E43>$E$17,_xlfn.IFNA(VLOOKUP(B43,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},175584,{"$f":"1+IF(ISNA(VLOOKUP(B43,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B43,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[26,"09206",null,"EASTMONT",{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$2:$G$147,5,0),0)","v":883},402181,{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$2:$G$147,6,0),0)","v":356},40537,{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$2:$G$147,7,0),0)","v":436},198585,641303,{"$f":"IF(E44>$E$17,_xlfn.IFNA(VLOOKUP(B44,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},673368,{"$f":"1+IF(ISNA(VLOOKUP(B44,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},673368,null,null,0,673368,{"$f":"IFERROR(VLOOKUP(B44,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":651200},22168,"y",null,null,4000,60000,737368]
[27,"19028",null,"EASTON",{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E45>$E$17,_xlfn.IFNA(VLOOKUP(B45,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B45,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B45,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[28,"31015",null,"EDMONDS",{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$2:$G$147,5,0),0)","v":18},8198,{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$2:$G$147,6,0),0)","v":4},455,{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$2:$G$147,7,0),0)","v":11},5010,13663,{"$f":"IF(E46>$E$17,_xlfn.IFNA(VLOOKUP(B46,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},13663,{"$f":"1+IF(ISNA(VLOOKUP(B46,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},13663,null,null,0,13663,{"$f":"IFERROR(VLOOKUP(B46,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},13663,"y",null,null,1500,null,15163]
[29,"39801",null,"EDUCATIONAL SERVICE DISTRICT 105",{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$2:$G$147,5,0),0)","v":20},9109,{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$2:$G$147,6,0),0)","v":10},1139,{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$2:$G$147,7,0),0)","v":10},4555,14803,{"$f":"IF(E47>$E$17,_xlfn.IFNA(VLOOKUP(B47,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},14803,{"$f":"1+IF(ISNA(VLOOKUP(B47,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B47,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,null,null,null,0,null,0]
[30,"11801",null,"EDUCATIONAL SERVICE DISTRICT 123",{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$2:$G$147,5,0),0)","v":131},59667,{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$2:$G$147,6,0),0)","v":76},8654,{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$2:$G$147,7,0),0)","v":43},19585,87906,{"$f":"IF(E48>$E$17,_xlfn.IFNA(VLOOKUP(B48,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},87906,{"$f":"1+IF(ISNA(VLOOKUP(B48,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B48,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,null,null,null,0,null,0]
[31,"19401",null,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$2:$G$147,5,0),0)","v":24},10931,{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$2:$G$147,6,0),0)","v":9},1025,{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,17877,{"$f":"IF(E49>$E$17,_xlfn.IFNA(VLOOKUP(B49,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},17877,{"$f":"1+IF(ISNA(VLOOKUP(B49,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B49,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[32,"14068",null,"ELMA",{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$2:$G$147,5,0),0)","v":33},15031,{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$2:$G$147,6,0),0)","v":15},1708,{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,22660,{"$f":"IF(E50>$E$17,_xlfn.IFNA(VLOOKUP(B50,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},22660,{"$f":"1+IF(ISNA(VLOOKUP(B50,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B50,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[33,"04127",null,"ENTIAT",{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$2:$G$147,5,0),0)","v":61},27784,{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$2:$G$147,6,0),0)","v":1},114,{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$2:$G$147,7,0),0)","v":45},20496,48394,{"$f":"IF(E51>$E$17,_xlfn.IFNA(VLOOKUP(B51,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},48394,{"$f":"1+IF(ISNA(VLOOKUP(B51,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B51,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[34,"13165",null,"EPHRATA",{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$2:$G$147,5,0),0)","v":147},66954,{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$2:$G$147,6,0),0)","v":69},7857,{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$2:$G$147,7,0),0)","v":56},25506,100317,{"$f":"IF(E52>$E$17,_xlfn.IFNA(VLOOKUP(B52,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},100317,{"$f":"1+IF(ISNA(VLOOKUP(B52,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},100317,null,null,0,100317,{"$f":"IFERROR(VLOOKUP(B52,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":105934},-5617,"y",null,null,2500,null,102817]
[35,"31002",null,"EVERETT",{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$2:$G$147,5,0),0)","v":59},26873,{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$2:$G$147,6,0),0)","v":9},1025,{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$2:$G$147,7,0),0)","v":40},18219,46117,{"$f":"IF(E53>$E$17,_xlfn.IFNA(VLOOKUP(B53,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},46117,{"$f":"1+IF(ISNA(VLOOKUP(B53,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B53,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[36,"06114",null,"EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$2:$G$147,5,0),0)","v":34},15486,{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$2:$G$147,6,0),0)","v":10},1139,{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$2:$G$147,7,0),0)","v":23},10476,27101,{"$f":"IF(E54>$E$17,_xlfn.IFNA(VLOOKUP(B54,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},27101,{"$f":"1+IF(ISNA(VLOOKUP(B54,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B54,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[37,"17210",null,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$2:$G$147,5,0),0)","v":28},12753,{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$2:$G$147,6,0),0)","v":10},1139,{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$2:$G$147,7,0),0)","v":15},6832,20724,{"$f":"IF(E55>$E$17,_xlfn.IFNA(VLOOKUP(B55,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},20724,{"$f":"1+IF(ISNA(VLOOKUP(B55,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B55,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,"Y",0,null,0]
[38,"37502",null,"FERNDALE",{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$2:$G$147,5,0),0)","v":119},54201,{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$2:$G$147,6,0),0)","v":23},2619,{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$2:$G$147,7,0),0)","v":59},26873,83693,{"$f":"IF(E56>$E$17,_xlfn.IFNA(VLOOKUP(B56,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},83693,{"$f":"1+IF(ISNA(VLOOKUP(B56,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},83693,null,null,0,83693,{"$f":"IFERROR(VLOOKUP(B56,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":96101},-12408,"y",null,"Y",2500,null,86193]
[39,"03053",null,"FINLEY",{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$2:$G$147,5,0),0)","v":115},52379,{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$2:$G$147,6,0),0)","v":37},4213,{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$2:$G$147,7,0),0)","v":64},29150,85742,{"$f":"IF(E57>$E$17,_xlfn.IFNA(VLOOKUP(B57,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},90029,{"$f":"1+IF(ISNA(VLOOKUP(B57,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},90029,null,null,0,90029,{"$f":"IFERROR(VLOOKUP(B57,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":78879},11150,"y",1,null,2500,null,0]
[40,"27402",null,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E58>$E$17,_xlfn.IFNA(VLOOKUP(B58,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B58,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B58,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[41,"20404",null,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$2:$G$147,5,0),0)","v":61},27784,{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$2:$G$147,6,0),0)","v":8},911,{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$2:$G$147,7,0),0)","v":46},20952,49647,{"$f":"IF(E59>$E$17,_xlfn.IFNA(VLOOKUP(B59,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},49647,{"$f":"1+IF(ISNA(VLOOKUP(B59,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},54612,null,null,0,54612,{"$f":"IFERROR(VLOOKUP(B59,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":62887},-8275,"y",null,null,1500,null,56112]
[42,"13301",null,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$2:$G$147,5,0),0)","v":236},107491,{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$2:$G$147,6,0),0)","v":49},5580,{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$2:$G$147,7,0),0)","v":166},75608,188679,{"$f":"IF(E60>$E$17,_xlfn.IFNA(VLOOKUP(B60,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},207547,{"$f":"1+IF(ISNA(VLOOKUP(B60,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},207547,null,null,0,207547,{"$f":"IFERROR(VLOOKUP(B60,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":186340},21207,"y",null,null,2500,null,210047]
[43,"39200",null,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$2:$G$147,5,0),0)","v":599},272827,{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$2:$G$147,6,0),0)","v":235},26759,{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$2:$G$147,7,0),0)","v":292},132998,432584,{"$f":"IF(E61>$E$17,_xlfn.IFNA(VLOOKUP(B61,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},454213,{"$f":"1+IF(ISNA(VLOOKUP(B61,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},454213,null,null,0,454213,{"$f":"IFERROR(VLOOKUP(B61,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":418367},35846,"y",null,null,4000,null,458213]
[44,"39204",null,"GRANGER",{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$2:$G$147,5,0),0)","v":317},144384,{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$2:$G$147,6,0),0)","v":126},14347,{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$2:$G$147,7,0),0)","v":126},57389,216120,{"$f":"IF(E62>$E$17,_xlfn.IFNA(VLOOKUP(B62,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},226926,{"$f":"1+IF(ISNA(VLOOKUP(B62,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},249619,null,null,0,249619,{"$f":"IFERROR(VLOOKUP(B62,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":273546},-23927,"y",null,null,2500,null,252119]
[45,"39203",null,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$2:$G$147,5,0),0)","v":211},96104,{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$2:$G$147,6,0),0)","v":64},7288,{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$2:$G$147,7,0),0)","v":121},55112,158504,{"$f":"IF(E63>$E$17,_xlfn.IFNA(VLOOKUP(B63,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},166429,{"$f":"1+IF(ISNA(VLOOKUP(B63,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},166429,null,null,0,166429,{"$f":"IFERROR(VLOOKUP(B63,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":150995},15434,"y",null,null,2500,null,168929]
[46,"17401",null,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E64>$E$17,_xlfn.IFNA(VLOOKUP(B64,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B64,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B64,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,"Y",0,null,0]
[47,"23404",null,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$2:$G$147,5,0),0)","v":44},20041,{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$2:$G$147,6,0),0)","v":4},455,{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$2:$G$147,7,0),0)","v":35},15941,36437,{"$f":"IF(E65>$E$17,_xlfn.IFNA(VLOOKUP(B65,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},36437,{"$f":"1+IF(ISNA(VLOOKUP(B65,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},40081,null,null,0,40081,{"$f":"IFERROR(VLOOKUP(B65,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":23306},16775,"y",null,null,1500,null,41581]
[48,"14028",null,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$2:$G$147,5,0),0)","v":33},15031,{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$2:$G$147,6,0),0)","v":22},2505,{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$2:$G$147,7,0),0)","v":9},4099,21635,{"$f":"IF(E66>$E$17,_xlfn.IFNA(VLOOKUP(B66,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},21635,{"$f":"1+IF(ISNA(VLOOKUP(B66,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B66,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[49,"10070",null,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$2:$G$147,5,0),0)","v":14},6377,{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$2:$G$147,6,0),0)","v":3},342,{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$2:$G$147,7,0),0)","v":10},4555,11274,{"$f":"IF(E67>$E$17,_xlfn.IFNA(VLOOKUP(B67,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11274,{"$f":"1+IF(ISNA(VLOOKUP(B67,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},12401,null,null,0,12401,{"$f":"IFERROR(VLOOKUP(B67,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},12401,"y",null,null,1500,null,13901]
[50,"08458",null,"KELSO",{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$2:$G$147,5,0),0)","v":32},14575,{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$2:$G$147,6,0),0)","v":6},683,{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$2:$G$147,7,0),0)","v":23},10476,25734,{"$f":"IF(E68>$E$17,_xlfn.IFNA(VLOOKUP(B68,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},25734,{"$f":"1+IF(ISNA(VLOOKUP(B68,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B68,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[51,"03017",null,"KENNEWICK",{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$2:$G$147,5,0),0)","v":2734},1245259,{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$2:$G$147,6,0),0)","v":1199},136528,{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$2:$G$147,7,0),0)","v":1184},539278,1921065,{"$f":"IF(E69>$E$17,_xlfn.IFNA(VLOOKUP(B69,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},2017118,{"$f":"1+IF(ISNA(VLOOKUP(B69,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},2017118,null,null,0,2017118,{"$f":"IFERROR(VLOOKUP(B69,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":2084988},-67870,"y",null,null,4000,null,2021118]
[52,"17415",null,"KENT",{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$2:$G$147,5,0),0)","v":26},11842,{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$2:$G$147,6,0),0)","v":11},1253,{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$2:$G$147,7,0),0)","v":14},6377,19472,{"$f":"IF(E70>$E$17,_xlfn.IFNA(VLOOKUP(B70,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},19472,{"$f":"1+IF(ISNA(VLOOKUP(B70,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B70,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[53,"03052",null,"KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$2:$G$147,5,0),0)","v":330},150306,{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$2:$G$147,6,0),0)","v":123},14006,{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$2:$G$147,7,0),0)","v":166},75608,239920,{"$f":"IF(E71>$E$17,_xlfn.IFNA(VLOOKUP(B71,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},263912,{"$f":"1+IF(ISNA(VLOOKUP(B71,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},263912,null,null,0,263912,{"$f":"IFERROR(VLOOKUP(B71,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":297413},-33501,"y",null,null,2500,null,266412]
[54,"19403",null,"KITTITAS",{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$2:$G$147,5,0),0)","v":22},10020,{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$2:$G$147,6,0),0)","v":6},683,{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$2:$G$147,7,0),0)","v":14},6377,17080,{"$f":"IF(E72>$E$17,_xlfn.IFNA(VLOOKUP(B72,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},17080,{"$f":"1+IF(ISNA(VLOOKUP(B72,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B72,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[55,"29311",null,"LA CONNER",{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$2:$G$147,5,0),0)","v":144},65588,{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$2:$G$147,6,0),0)","v":59},6718,{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$2:$G$147,7,0),0)","v":76},34616,106922,{"$f":"IF(E73>$E$17,_xlfn.IFNA(VLOOKUP(B73,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},117614,{"$f":"1+IF(ISNA(VLOOKUP(B73,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},129375,null,null,0,129375,{"$f":"IFERROR(VLOOKUP(B73,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":149862},-20487,"y",null,null,2500,null,131875]
[56,"04129",null,"LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$2:$G$147,5,0),0)","v":162},73786,{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$2:$G$147,6,0),0)","v":46},5238,{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$2:$G$147,7,0),0)","v":99},45092,124116,{"$f":"IF(E74>$E$17,_xlfn.IFNA(VLOOKUP(B74,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},130322,{"$f":"1+IF(ISNA(VLOOKUP(B74,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},130322,null,null,0,130322,{"$f":"IFERROR(VLOOKUP(B74,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":113947},16375,"y",null,null,2500,null,132822]
[57,"31306",null,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$2:$G$147,5,0),0)","v":15},6832,{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$2:$G$147,7,0),0)","v":15},6832,13664,{"$f":"IF(E75>$E$17,_xlfn.IFNA(VLOOKUP(B75,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},13664,{"$f":"1+IF(ISNA(VLOOKUP(B75,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},13664,null,null,0,13664,{"$f":"IFERROR(VLOOKUP(B75,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},13664,"y",null,null,1500,null,15164]
[58,"01158",null,"LIND",{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$2:$G$147,5,0),0)","v":40},18219,{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$2:$G$147,6,0),0)","v":7},797,{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$2:$G$147,7,0),0)","v":25},11387,30403,{"$f":"IF(E76>$E$17,_xlfn.IFNA(VLOOKUP(B76,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},31923,{"$f":"1+IF(ISNA(VLOOKUP(B76,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},35115,null,null,0,35115,{"$f":"IFERROR(VLOOKUP(B76,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":33092},2023,"y",null,null,1500,null,36615]
[59,"08122",null,"LONGVIEW",{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$2:$G$147,5,0),0)","v":36},16397,{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$2:$G$147,6,0),0)","v":11},1253,{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$2:$G$147,7,0),0)","v":18},8198,25848,{"$f":"IF(E77>$E$17,_xlfn.IFNA(VLOOKUP(B77,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},25848,{"$f":"1+IF(ISNA(VLOOKUP(B77,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B77,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[60,"20406",null,"LYLE",{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$2:$G$147,5,0),0)","v":19},8654,{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,14575,{"$f":"IF(E78>$E$17,_xlfn.IFNA(VLOOKUP(B78,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},15304,{"$f":"1+IF(ISNA(VLOOKUP(B78,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B78,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":21555},-21555,"n",null,null,0,null,0]
[61,"37504",null,"LYNDEN",{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$2:$G$147,5,0),0)","v":106},48280,{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$2:$G$147,6,0),0)","v":36},4099,{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$2:$G$147,7,0),0)","v":46},20952,73331,{"$f":"IF(E79>$E$17,_xlfn.IFNA(VLOOKUP(B79,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},73331,{"$f":"1+IF(ISNA(VLOOKUP(B79,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},73331,null,null,0,73331,{"$f":"IFERROR(VLOOKUP(B79,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":84748},-11417,"y",null,null,2500,null,75831]
[62,"39120",null,"MABTON",{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$2:$G$147,5,0),0)","v":353},160781,{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$2:$G$147,6,0),0)","v":139},15828,{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$2:$G$147,7,0),0)","v":179},81529,258138,{"$f":"IF(E80>$E$17,_xlfn.IFNA(VLOOKUP(B80,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},283952,{"$f":"1+IF(ISNA(VLOOKUP(B80,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},312347,null,null,0,312347,{"$f":"IFERROR(VLOOKUP(B80,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":337724},-25377,"y",null,null,2500,null,314847]
[63,"04019",null,"MANSON",{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$2:$G$147,5,0),0)","v":95},43270,{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$2:$G$147,6,0),0)","v":27},3074,{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$2:$G$147,7,0),0)","v":53},24140,70484,{"$f":"IF(E81>$E$17,_xlfn.IFNA(VLOOKUP(B81,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},74008,{"$f":"1+IF(ISNA(VLOOKUP(B81,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},81409,null,null,0,81409,{"$f":"IFERROR(VLOOKUP(B81,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":58487},22922,"y",null,null,1500,null,82909]
[64,"33207",null,"MARY WALKER",{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$2:$G$147,5,0),0)","v":16},7288,{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$2:$G$147,6,0),0)","v":1},114,{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,13323,{"$f":"IF(E82>$E$17,_xlfn.IFNA(VLOOKUP(B82,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},13323,{"$f":"1+IF(ISNA(VLOOKUP(B82,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B82,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[65,"31025",null,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$2:$G$147,5,0),0)","v":321},146206,{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$2:$G$147,6,0),0)","v":68},7743,{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$2:$G$147,7,0),0)","v":220},100204,{"$f":"+F83+H83+J83","v":254153},{"$f":"IF(E83>$E$17,_xlfn.IFNA(VLOOKUP(B83,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},{"$f":"IF(L83=0,K83,ROUND(K83*L83,0))","v":254153},{"$f":"1+IF(ISNA(VLOOKUP(B83,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V83=\"y\",ROUND(M83*N83,0),0)","v":254153},null,null,0,{"$f":"O83+R83","v":254153},{"$f":"IFERROR(VLOOKUP(B83,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":194125},{"$f":"S83-T83","v":60028},"y",null,null,2500,null,256653]
[66,"37505",null,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$2:$G$147,5,0),0)","v":41},{"$f":"IF(E84>=10,ROUND(E84*$G$3,0),0)","v":18674},{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$2:$G$147,6,0),0)","v":12},{"$f":"IF(E84>=$E$17,ROUND(G84*$G$3*$G$17,0),0)","v":1366},{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$2:$G$147,7,0),0)","v":28},{"$f":"IF(E84>=$E$17,ROUND(I84*$G$3*$I$17,0),0)","v":12753},32793,{"$f":"IF(E84>$E$17,_xlfn.IFNA(VLOOKUP(B84,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},32793,{"$f":"1+IF(ISNA(VLOOKUP(B84,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},32793,null,null,0,32793,{"$f":"IFERROR(VLOOKUP(B84,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":31830},963,"y",null,null,{"$f":"IF(V84=\"Y\",IF(E84<=99,1500,IF(AND(E84>=100,E84<=399),2500,4000)),0)","v":1500},null,{"$f":"IF(W84=1, 0,  Y84+S84+Z84)","v":34293}]
[67,"31103",null,"MONROE",{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$2:$G$147,5,0),0)","v":19},8654,{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$2:$G$147,6,0),0)","v":6},683,{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$2:$G$147,7,0),0)","v":10},4555,13892,{"$f":"IF(E85>$E$17,_xlfn.IFNA(VLOOKUP(B85,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},13892,{"$f":"1+IF(ISNA(VLOOKUP(B85,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B85,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,"Y",0,null,0]
[68,"13161",null,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$2:$G$147,5,0),0)","v":475},216349,{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$2:$G$147,6,0),0)","v":146},16625,{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$2:$G$147,7,0),0)","v":297},135275,368249,{"$f":"IF(E86>$E$17,_xlfn.IFNA(VLOOKUP(B86,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},368249,{"$f":"1+IF(ISNA(VLOOKUP(B86,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},368249,null,null,0,368249,{"$f":"IFERROR(VLOOKUP(B86,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":322609},45640,"y",null,"Y",4000,null,372249]
[69,"21206",null,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$2:$G$147,5,0),0)","v":26},11842,{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$2:$G$147,6,0),0)","v":15},1708,{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$2:$G$147,7,0),0)","v":7},3188,16738,{"$f":"IF(E87>$E$17,_xlfn.IFNA(VLOOKUP(B87,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},16738,{"$f":"1+IF(ISNA(VLOOKUP(B87,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},18412,null,null,0,18412,{"$f":"IFERROR(VLOOKUP(B87,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34685},-16273,"y",null,null,1500,null,19912]
[70,"39209",null,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$2:$G$147,5,0),0)","v":239},108858,{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$2:$G$147,6,0),0)","v":125},14233,{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$2:$G$147,7,0),0)","v":82},37349,160440,{"$f":"IF(E88>$E$17,_xlfn.IFNA(VLOOKUP(B88,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},176484,{"$f":"1+IF(ISNA(VLOOKUP(B88,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},194132,null,null,0,194132,{"$f":"IFERROR(VLOOKUP(B88,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":178880},15252,"y",null,null,2500,null,196632]
[71,"37507",null,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$2:$G$147,5,0),0)","v":30},13664,{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$2:$G$147,6,0),0)","v":17},1936,{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$2:$G$147,7,0),0)","v":11},5010,20610,{"$f":"IF(E89>$E$17,_xlfn.IFNA(VLOOKUP(B89,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},20610,{"$f":"1+IF(ISNA(VLOOKUP(B89,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},20610,null,null,0,20610,{"$f":"IFERROR(VLOOKUP(B89,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":32974},-12364,"y",null,null,1500,null,22110]
[72,"29320",null,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$2:$G$147,5,0),0)","v":1857},845810,{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$2:$G$147,6,0),0)","v":753},85742,{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$2:$G$147,7,0),0)","v":874},398082,1329634,{"$f":"IF(E90>$E$17,_xlfn.IFNA(VLOOKUP(B90,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1462597,{"$f":"1+IF(ISNA(VLOOKUP(B90,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},1462597,null,null,0,1462597,{"$f":"IFERROR(VLOOKUP(B90,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1143646},318951,"y",null,null,4000,null,1466597]
[73,"17903",null,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$2:$G$147,5,0),0)","v":18},8198,{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$2:$G$147,6,0),0)","v":7},797,{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$2:$G$147,7,0),0)","v":7},3188,12183,{"$f":"IF(E91>$E$17,_xlfn.IFNA(VLOOKUP(B91,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},12183,{"$f":"1+IF(ISNA(VLOOKUP(B91,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B91,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[74,"31006",null,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$2:$G$147,5,0),0)","v":37},16852,{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$2:$G$147,6,0),0)","v":7},797,{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$2:$G$147,7,0),0)","v":27},12298,29947,{"$f":"IF(E92>$E$17,_xlfn.IFNA(VLOOKUP(B92,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},29947,{"$f":"1+IF(ISNA(VLOOKUP(B92,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B92,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[75,"39003",null,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$2:$G$147,5,0),0)","v":118},53746,{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$2:$G$147,6,0),0)","v":13},1480,{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$2:$G$147,7,0),0)","v":96},43725,98951,{"$f":"IF(E93>$E$17,_xlfn.IFNA(VLOOKUP(B93,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},98951,{"$f":"1+IF(ISNA(VLOOKUP(B93,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B93,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[76,"25155",null,"NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$2:$G$147,5,0),0)","v":56},25506,{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$2:$G$147,6,0),0)","v":13},1480,{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$2:$G$147,7,0),0)","v":28},12753,39739,{"$f":"IF(E94>$E$17,_xlfn.IFNA(VLOOKUP(B94,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},43713,{"$f":"1+IF(ISNA(VLOOKUP(B94,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},48084,null,null,0,48084,{"$f":"IFERROR(VLOOKUP(B94,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":38126},9958,"y",null,null,1500,null,49584]
[77,"24014",null,"NESPELEM",{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$2:$G$147,5,0),0)","v":65},29606,{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$2:$G$147,6,0),0)","v":32},3644,{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$2:$G$147,7,0),0)","v":14},6377,39627,{"$f":"IF(E95>$E$17,_xlfn.IFNA(VLOOKUP(B95,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},43590,{"$f":"1+IF(ISNA(VLOOKUP(B95,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},47949,null,null,0,47949,{"$f":"IFERROR(VLOOKUP(B95,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":47103},846,"y",null,null,1500,null,49449]
[78,"37506",null,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$2:$G$147,5,0),0)","v":125},56934,{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$2:$G$147,6,0),0)","v":30},3416,{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$2:$G$147,7,0),0)","v":75},34160,94510,{"$f":"IF(E96>$E$17,_xlfn.IFNA(VLOOKUP(B96,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},94510,{"$f":"1+IF(ISNA(VLOOKUP(B96,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},94510,null,null,0,94510,{"$f":"IFERROR(VLOOKUP(B96,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":93700},810,"y",null,null,2500,null,97010]
[79,"14064",null,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$2:$G$147,5,0),0)","v":33},15031,{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$2:$G$147,6,0),0)","v":17},1936,{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$2:$G$147,7,0),0)","v":12},5466,22433,{"$f":"IF(E97>$E$17,_xlfn.IFNA(VLOOKUP(B97,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},22433,{"$f":"1+IF(ISNA(VLOOKUP(B97,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},24676,null,null,0,24676,{"$f":"IFERROR(VLOOKUP(B97,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},24676,"y",null,null,1500,null,26176]
[80,"11051",null,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$2:$G$147,5,0),0)","v":618},281481,{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$2:$G$147,6,0),0)","v":226},25734,{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$2:$G$147,7,0),0)","v":327},148939,456154,{"$f":"IF(E98>$E$17,_xlfn.IFNA(VLOOKUP(B98,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},501769,{"$f":"1+IF(ISNA(VLOOKUP(B98,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},501769,null,null,0,501769,{"$f":"IFERROR(VLOOKUP(B98,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":537860},-36091,"y",null,null,4000,null,505769]
[81,"18400",null,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$2:$G$147,5,0),0)","v":39},17763,{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$2:$G$147,6,0),0)","v":4},455,{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$2:$G$147,7,0),0)","v":28},12753,30971,{"$f":"IF(E99>$E$17,_xlfn.IFNA(VLOOKUP(B99,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},30971,{"$f":"1+IF(ISNA(VLOOKUP(B99,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B99,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[82,"23403",null,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E100>$E$17,_xlfn.IFNA(VLOOKUP(B100,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B100,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q100>0,-(0.9-Q100)*O100,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":9748},-9748,"n",null,null,0,null,0]
[83,"34003",null,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$2:$G$147,5,0),0)","v":57},25962,{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$2:$G$147,6,0),0)","v":9},1025,{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$2:$G$147,7,0),0)","v":42},19130,46117,{"$f":"IF(E101>$E$17,_xlfn.IFNA(VLOOKUP(B101,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},43811,{"$f":"1+IF(ISNA(VLOOKUP(B101,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},43811,null,null,0,43811,{"$f":"IFERROR(VLOOKUP(B101,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34019},9792,"y",null,null,1500,null,45311]
[84,"15201",null,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$2:$G$147,5,0),0)","v":23},10476,{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$2:$G$147,6,0),0)","v":10},1139,{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$2:$G$147,7,0),0)","v":5},2277,13892,{"$f":"IF(E102>$E$17,_xlfn.IFNA(VLOOKUP(B102,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},13197,{"$f":"1+IF(ISNA(VLOOKUP(B102,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B102,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":15915},-15915,"n",null,null,0,null,0]
[85,"25101",null,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$2:$G$147,5,0),0)","v":29},13209,{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$2:$G$147,6,0),0)","v":26},2961,{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$2:$G$147,7,0),0)","v":1},455,16625,{"$f":"IF(E103>$E$17,_xlfn.IFNA(VLOOKUP(B103,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},16625,{"$f":"1+IF(ISNA(VLOOKUP(B103,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},16625,null,null,0,16625,{"$f":"IFERROR(VLOOKUP(B103,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":21545},-4920,"y",null,null,1500,50000,68125]
[86,"14172",null,"OCOSTA",{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$2:$G$147,5,0),0)","v":27},12298,{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$2:$G$147,7,0),0)","v":17},7743,20269,{"$f":"IF(E104>$E$17,_xlfn.IFNA(VLOOKUP(B104,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},20269,{"$f":"1+IF(ISNA(VLOOKUP(B104,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},22296,null,null,0,22296,{"$f":"IFERROR(VLOOKUP(B104,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":20892},1404,"y",null,null,1500,null,23796]
[87,"24105",null,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$2:$G$147,5,0),0)","v":59},26873,{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$2:$G$147,6,0),0)","v":29},3302,{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$2:$G$147,7,0),0)","v":25},11387,41562,{"$f":"IF(E105>$E$17,_xlfn.IFNA(VLOOKUP(B105,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},41562,{"$f":"1+IF(ISNA(VLOOKUP(B105,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B105,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[88,"34111",null,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$2:$G$147,5,0),0)","v":51},23229,{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$2:$G$147,6,0),0)","v":20},2277,{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$2:$G$147,7,0),0)","v":19},8654,34160,{"$f":"IF(E106>$E$17,_xlfn.IFNA(VLOOKUP(B106,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},32452,{"$f":"1+IF(ISNA(VLOOKUP(B106,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},32452,null,null,0,32452,{"$f":"IFERROR(VLOOKUP(B106,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":21390},11062,"y",null,null,1500,50000,83952]
[89,"24019",null,"OMAK",{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$2:$G$147,5,0),0)","v":63},28695,{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$2:$G$147,6,0),0)","v":20},2277,{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$2:$G$147,7,0),0)","v":36},16397,47369,{"$f":"IF(E107>$E$17,_xlfn.IFNA(VLOOKUP(B107,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},47369,{"$f":"1+IF(ISNA(VLOOKUP(B107,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B107,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[90,"09013",null,"ORONDO",{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$2:$G$147,5,0),0)","v":40},18219,{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$2:$G$147,6,0),0)","v":11},1253,{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$2:$G$147,7,0),0)","v":16},7288,26760,{"$f":"IF(E108>$E$17,_xlfn.IFNA(VLOOKUP(B108,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},29436,{"$f":"1+IF(ISNA(VLOOKUP(B108,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},32380,null,null,0,32380,{"$f":"IFERROR(VLOOKUP(B108,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":39888},-7508,"y",null,null,1500,null,33880]
[91,"24410",null,"OROVILLE",{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$2:$G$147,5,0),0)","v":31},14120,{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$2:$G$147,6,0),0)","v":8},911,{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,20952,{"$f":"IF(E109>$E$17,_xlfn.IFNA(VLOOKUP(B109,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},20952,{"$f":"1+IF(ISNA(VLOOKUP(B109,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B109,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[92,"01147",null,"OTHELLO",{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$2:$G$147,5,0),0)","v":820},373486,{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$2:$G$147,6,0),0)","v":262},29833,{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$2:$G$147,7,0),0)","v":415},189021,592340,{"$f":"IF(E110>$E$17,_xlfn.IFNA(VLOOKUP(B110,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},621957,{"$f":"1+IF(ISNA(VLOOKUP(B110,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},621957,null,null,0,621957,{"$f":"IFERROR(VLOOKUP(B110,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":587386},34571,"y",null,null,4000,null,625957]
[93,"11001",null,"PASCO",{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$2:$G$147,5,0),0)","v":1932},879971,{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$2:$G$147,6,0),0)","v":830},94510,{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$2:$G$147,7,0),0)","v":816},371665,1346146,{"$f":"IF(E111>$E$17,_xlfn.IFNA(VLOOKUP(B111,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},1346146,{"$f":"1+IF(ISNA(VLOOKUP(B111,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},1346146,null,null,0,1346146,{"$f":"IFERROR(VLOOKUP(B111,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1286653},59493,"y",null,null,4000,null,1350146]
[94,"24122",null,"PATEROS",{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$2:$G$147,5,0),0)","v":29},13209,{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$2:$G$147,6,0),0)","v":19},2163,{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$2:$G$147,7,0),0)","v":4},1822,17194,{"$f":"IF(E112>$E$17,_xlfn.IFNA(VLOOKUP(B112,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},18054,{"$f":"1+IF(ISNA(VLOOKUP(B112,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},19859,null,null,0,19859,{"$f":"IFERROR(VLOOKUP(B112,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":28607},-8748,"y",null,null,1500,null,21359]
[95,"03050",null,"PATERSON",{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$2:$G$147,5,0),0)","v":25},11387,{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$2:$G$147,6,0),0)","v":14},1594,{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$2:$G$147,7,0),0)","v":3},1366,14347,{"$f":"IF(E113>$E$17,_xlfn.IFNA(VLOOKUP(B113,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},15782,{"$f":"1+IF(ISNA(VLOOKUP(B113,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},17360,null,null,0,17360,{"$f":"IFERROR(VLOOKUP(B113,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":19302},-1942,"y",null,null,1500,null,18860]
[96,"04901",null,"PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$2:$G$147,5,0),0)","v":17},7743,{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$2:$G$147,6,0),0)","v":8},911,{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$2:$G$147,7,0),0)","v":7},3188,11842,{"$f":"IF(E114>$E$17,_xlfn.IFNA(VLOOKUP(B114,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},12434,{"$f":"1+IF(ISNA(VLOOKUP(B114,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},13677,null,null,0,13677,{"$f":"IFERROR(VLOOKUP(B114,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":8355},5322,"y",null,null,1500,null,15177]
[97,"36402",null,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$2:$G$147,5,0),0)","v":55},25051,{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$2:$G$147,6,0),0)","v":4},455,{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$2:$G$147,7,0),0)","v":11},5010,30516,{"$f":"IF(E115>$E$17,_xlfn.IFNA(VLOOKUP(B115,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},30516,{"$f":"1+IF(ISNA(VLOOKUP(B115,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},33568,null,null,0,33568,{"$f":"IFERROR(VLOOKUP(B115,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":17398},16170,"y",1,null,1500,null,0]
[98,"03116",null,"PROSSER",{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$2:$G$147,5,0),0)","v":776},353446,{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$2:$G$147,6,0),0)","v":272},30972,{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$2:$G$147,7,0),0)","v":383},174446,558864,{"$f":"IF(E116>$E$17,_xlfn.IFNA(VLOOKUP(B116,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},614750,{"$f":"1+IF(ISNA(VLOOKUP(B116,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},614750,null,null,0,614750,{"$f":"IFERROR(VLOOKUP(B116,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":651676},-36926,"y",null,null,4000,null,618750]
[99,"27003",null,"PUYALLUP",{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$2:$G$147,5,0),0)","v":17},7743,{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$2:$G$147,7,0),0)","v":9},4099,12070,{"$f":"IF(E117>$E$17,_xlfn.IFNA(VLOOKUP(B117,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},11467,{"$f":"1+IF(ISNA(VLOOKUP(B117,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},11467,null,null,0,11467,{"$f":"IFERROR(VLOOKUP(B117,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":11937},-470,"Y",null,null,1500,null,12967]
[100,"05402",null,"QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$2:$G$147,5,0),0)","v":97},44181,{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$2:$G$147,6,0),0)","v":49},5580,{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$2:$G$147,7,0),0)","v":32},14575,64336,{"$f":"IF(E118>$E$17,_xlfn.IFNA(VLOOKUP(B118,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},61119,{"$f":"1+IF(ISNA(VLOOKUP(B118,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},67231,null,null,0,67231,{"$f":"IFERROR(VLOOKUP(B118,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":62777},4454,"y",null,null,1500,null,68731]
[101,"13144",null,"QUINCY",{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$2:$G$147,5,0),0)","v":604},275105,{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$2:$G$147,6,0),0)","v":202},23001,{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$2:$G$147,7,0),0)","v":309},140741,438847,{"$f":"IF(E119>$E$17,_xlfn.IFNA(VLOOKUP(B119,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},460789,{"$f":"1+IF(ISNA(VLOOKUP(B119,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},460789,null,null,0,460789,{"$f":"IFERROR(VLOOKUP(B119,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":447115},13674,"y",null,null,4000,null,464789]
[102,"22009",null,"REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$2:$G$147,5,0),0)","v":23},10476,{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$2:$G$147,6,0),0)","v":6},683,{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$2:$G$147,7,0),0)","v":14},6377,17536,{"$f":"IF(E120>$E$17,_xlfn.IFNA(VLOOKUP(B120,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},17536,{"$f":"1+IF(ISNA(VLOOKUP(B120,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B120,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[103,"17403",null,"RENTON",{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$2:$G$147,5,0),0)","v":14},6377,{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$2:$G$147,7,0),0)","v":10},4555,11160,{"$f":"IF(E121>$E$17,_xlfn.IFNA(VLOOKUP(B121,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11160,{"$f":"1+IF(ISNA(VLOOKUP(B121,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B121,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[104,"03400",null,"RICHLAND",{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$2:$G$147,5,0),0)","v":297},135275,{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$2:$G$147,6,0),0)","v":91},10362,{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$2:$G$147,7,0),0)","v":165},75153,220790,{"$f":"IF(E122>$E$17,_xlfn.IFNA(VLOOKUP(B122,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},209751,{"$f":"1+IF(ISNA(VLOOKUP(B122,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},209751,null,null,0,209751,{"$f":"IFERROR(VLOOKUP(B122,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":151597},58154,"y",1,null,2500,null,0]
[105,"06122",null,"RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$2:$G$147,5,0),0)","v":24},10931,{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$2:$G$147,7,0),0)","v":18},8198,19357,{"$f":"IF(E123>$E$17,_xlfn.IFNA(VLOOKUP(B123,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},18389,{"$f":"1+IF(ISNA(VLOOKUP(B123,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V123=\"y\",ROUND(M123*N123,0),0)","v":18389},null,null,0,18389,{"$f":"IFERROR(VLOOKUP(B123,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":22579},-4190,"y",null,null,1500,null,19889]
[106,"17407",null,"RIVERVIEW",{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$2:$G$147,5,0),0)","v":11},5010,{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$2:$G$147,7,0),0)","v":7},3188,8198,{"$f":"IF(E124>$E$17,_xlfn.IFNA(VLOOKUP(B124,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},7788,{"$f":"1+IF(ISNA(VLOOKUP(B124,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B124,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":7560},-7560,"n",null,null,0,null,0]
[107,"34401",null,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$2:$G$147,5,0),0)","v":47},21407,{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$2:$G$147,6,0),0)","v":20},2277,{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,29605,{"$f":"IF(E125>$E$17,_xlfn.IFNA(VLOOKUP(B125,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},28125,{"$f":"1+IF(ISNA(VLOOKUP(B125,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},28125,null,null,0,28125,{"$f":"IFERROR(VLOOKUP(B125,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":25703},2422,"y",null,null,1500,50000,79625]
[108,"20403",null,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$2:$G$147,5,0),0)","v":17},7743,{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$2:$G$147,7,0),0)","v":8},3644,11387,{"$f":"IF(E126>$E$17,_xlfn.IFNA(VLOOKUP(B126,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},12526,{"$f":"1+IF(ISNA(VLOOKUP(B126,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},13779,null,null,0,13779,{"$f":"IFERROR(VLOOKUP(B126,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":24411},-10632,"y",null,null,1500,null,15279]
[109,"13160",null,"ROYAL",{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$2:$G$147,5,0),0)","v":252},114779,{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$2:$G$147,6,0),0)","v":81},9223,{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$2:$G$147,7,0),0)","v":130},59211,183213,{"$f":"IF(E127>$E$17,_xlfn.IFNA(VLOOKUP(B127,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},183213,{"$f":"1+IF(ISNA(VLOOKUP(B127,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},183213,null,null,0,183213,{"$f":"IFERROR(VLOOKUP(B127,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":157560},25653,"y",null,null,2500,null,185713]
[110,"28149",null,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E128>$E$17,_xlfn.IFNA(VLOOKUP(B128,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B128,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B128,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":7371},-7371,"n",null,null,0,null,0]
[111,"17001",null,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$2:$G$147,5,0),0)","v":22},10020,{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$2:$G$147,6,0),0)","v":14},1594,{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$2:$G$147,7,0),0)","v":8},3644,15258,{"$f":"IF(E129>$E$17,_xlfn.IFNA(VLOOKUP(B129,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},14495,{"$f":"1+IF(ISNA(VLOOKUP(B129,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B129,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":25449},-25449,"n",null,null,0,null,0]
[112,"29101",null,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$2:$G$147,5,0),0)","v":163},74242,{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$2:$G$147,6,0),0)","v":61},6946,{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$2:$G$147,7,0),0)","v":77},35071,116259,{"$f":"IF(E130>$E$17,_xlfn.IFNA(VLOOKUP(B130,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},116259,{"$f":"1+IF(ISNA(VLOOKUP(B130,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},116259,null,null,0,116259,{"$f":"IFERROR(VLOOKUP(B130,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":114056},2203,"y",null,null,2500,null,118759]
[113,"39119",null,"SELAH",{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$2:$G$147,5,0),0)","v":235},107036,{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$2:$G$147,6,0),0)","v":74},8426,{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$2:$G$147,7,0),0)","v":124},56478,171940,{"$f":"IF(E131>$E$17,_xlfn.IFNA(VLOOKUP(B131,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},171940,{"$f":"1+IF(ISNA(VLOOKUP(B131,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},171940,null,null,0,171940,{"$f":"IFERROR(VLOOKUP(B131,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":137775},34165,"y",null,null,2500,20000,194440]
[114,"23309",null,"SHELTON",{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$2:$G$147,5,0),0)","v":68},30972,{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$2:$G$147,6,0),0)","v":22},2505,{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$2:$G$147,7,0),0)","v":42},19130,52607,{"$f":"IF(E132>$E$17,_xlfn.IFNA(VLOOKUP(B132,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},52607,{"$f":"1+IF(ISNA(VLOOKUP(B132,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B132,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[115,"31201",null,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$2:$G$147,5,0),0)","v":69},31428,{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$2:$G$147,6,0),0)","v":22},2505,{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$2:$G$147,7,0),0)","v":32},14575,48508,{"$f":"IF(E133>$E$17,_xlfn.IFNA(VLOOKUP(B133,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},46083,{"$f":"1+IF(ISNA(VLOOKUP(B133,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},46083,null,null,0,46083,{"$f":"IFERROR(VLOOKUP(B133,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":47059},-976,"y",null,null,1500,null,47583]
[116,"13156",null,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$2:$G$147,5,0),0)","v":43},19585,{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$2:$G$147,6,0),0)","v":13},1480,{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$2:$G$147,7,0),0)","v":24},10931,31996,{"$f":"IF(E134>$E$17,_xlfn.IFNA(VLOOKUP(B134,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},31996,{"$f":"1+IF(ISNA(VLOOKUP(B134,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B134,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[117,"32081",null,"SPOKANE",{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$2:$G$147,5,0),0)","v":101},46003,{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$2:$G$147,6,0),0)","v":18},2050,{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$2:$G$147,7,0),0)","v":63},28695,76748,{"$f":"IF(E135>$E$17,_xlfn.IFNA(VLOOKUP(B135,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},76748,{"$f":"1+IF(ISNA(VLOOKUP(B135,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B135,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[118,"31401",null,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$2:$G$147,5,0),0)","v":20},9109,{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$2:$G$147,6,0),0)","v":4},455,{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$2:$G$147,7,0),0)","v":15},6832,16396,{"$f":"IF(E136>$E$17,_xlfn.IFNA(VLOOKUP(B136,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},15576,{"$f":"1+IF(ISNA(VLOOKUP(B136,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B136,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":11668},-11668,"n",null,null,0,null,0]
[119,"30303",null,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$2:$G$147,5,0),0)","v":11},5010,{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$2:$G$147,6,0),0)","v":7},797,{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$2:$G$147,7,0),0)","v":4},1822,7629,{"$f":"IF(E137>$E$17,_xlfn.IFNA(VLOOKUP(B137,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},7629,{"$f":"1+IF(ISNA(VLOOKUP(B137,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B137,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[120,"39201",null,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$2:$G$147,5,0),0)","v":1846},840800,{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$2:$G$147,6,0),0)","v":463},52721,{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$2:$G$147,7,0),0)","v":1084},493731,1387252,{"$f":"IF(E138>$E$17,_xlfn.IFNA(VLOOKUP(B138,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1525977,{"$f":"1+IF(ISNA(VLOOKUP(B138,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},1525977,null,null,0,1525977,{"$f":"IFERROR(VLOOKUP(B138,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1411960},114017,"y",null,null,4000,null,1529977]
[121,"27010",null,"TACOMA",{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$2:$G$147,5,0),0)","v":21},9565,{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$2:$G$147,6,0),0)","v":4},455,{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$2:$G$147,7,0),0)","v":15},6832,16852,{"$f":"IF(E139>$E$17,_xlfn.IFNA(VLOOKUP(B139,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},16852,{"$f":"1+IF(ISNA(VLOOKUP(B139,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B139,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[122,"14077",null,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$2:$G$147,5,0),0)","v":87},39626,{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$2:$G$147,6,0),0)","v":16},1822,{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$2:$G$147,7,0),0)","v":55},25051,66499,{"$f":"IF(E140>$E$17,_xlfn.IFNA(VLOOKUP(B140,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},73149,{"$f":"1+IF(ISNA(VLOOKUP(B140,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},80464,null,null,0,80464,{"$f":"IFERROR(VLOOKUP(B140,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":91729},-11265,"y",null,null,1500,null,81964]
[123,"24404",null,"TONASKET",{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$2:$G$147,5,0),0)","v":355},161692,{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$2:$G$147,6,0),0)","v":67},7629,{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$2:$G$147,7,0),0)","v":185},84262,253583,{"$f":"IF(E141>$E$17,_xlfn.IFNA(VLOOKUP(B141,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},278941,{"$f":"1+IF(ISNA(VLOOKUP(B141,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},306835,null,null,0,306835,{"$f":"IFERROR(VLOOKUP(B141,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":289280},17555,"y",null,null,2500,null,309335]
[124,"39202",null,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$2:$G$147,5,0),0)","v":832},378952,{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$2:$G$147,6,0),0)","v":254},28922,{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$2:$G$147,7,0),0)","v":434},197675,605549,{"$f":"IF(E142>$E$17,_xlfn.IFNA(VLOOKUP(B142,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},635826,{"$f":"1+IF(ISNA(VLOOKUP(B142,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},635826,null,null,0,635826,{"$f":"IFERROR(VLOOKUP(B142,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":599293},36533,"y",null,null,4000,null,639826]
[125,"20400",null,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$2:$G$147,5,0),0)","v":20},9109,{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$2:$G$147,6,0),0)","v":2},228,{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$2:$G$147,7,0),0)","v":8},3644,12981,{"$f":"IF(E143>$E$17,_xlfn.IFNA(VLOOKUP(B143,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},12981,{"$f":"1+IF(ISNA(VLOOKUP(B143,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B143,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[126,"34033",null,"TUMWATER",{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E144>$E$17,_xlfn.IFNA(VLOOKUP(B144,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B144,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B144,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[127,"39002",null,"UNION GAP",{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$2:$G$147,5,0),0)","v":75},34160,{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$2:$G$147,6,0),0)","v":21},2391,{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$2:$G$147,7,0),0)","v":42},19130,55681,{"$f":"IF(E145>$E$17,_xlfn.IFNA(VLOOKUP(B145,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},58465,{"$f":"1+IF(ISNA(VLOOKUP(B145,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},64312,null,null,0,64312,{"$f":"IFERROR(VLOOKUP(B145,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":58417},5895,"y",null,null,1500,null,65812]
[128,"06037",null,"VANCOUVER",{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$2:$G$147,5,0),0)","v":58},26417,{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$2:$G$147,6,0),0)","v":12},1366,{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$2:$G$147,7,0),0)","v":41},18674,46457,{"$f":"IF(E146>$E$17,_xlfn.IFNA(VLOOKUP(B146,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},44134,{"$f":"1+IF(ISNA(VLOOKUP(B146,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},44134,null,null,0,44134,{"$f":"IFERROR(VLOOKUP(B146,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":38638},5496,"y",null,null,1500,null,45634]
[129,"34901",null,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$2:$G$147,5,0),0)","v":15},6832,{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$2:$G$147,6,0),0)","v":1},114,{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$2:$G$147,7,0),0)","v":13},5921,{"$f":"+F147+H147+J147","v":12867},{"$f":"IF(E147>$E$17,_xlfn.IFNA(VLOOKUP(B147,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},{"$f":"IF(L147=0,K147,ROUND(K147*L147,0))","v":12867},{"$f":"1+IF(ISNA(VLOOKUP(B147,'Rural and Low Income 24-25'!$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,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},{"$f":"S147-T147","v":0},"n",null,null,0,null,0]
[130,"13073",null,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$2:$G$147,5,0),0)","v":1811},{"$f":"IF(E148>=10,ROUND(E148*$G$3,0),0)","v":824859},{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$2:$G$147,6,0),0)","v":584},{"$f":"IF(E148>=$E$17,ROUND(G148*$G$3*$G$17,0),0)","v":66499},{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$2:$G$147,7,0),0)","v":933},{"$f":"IF(E148>=$E$17,ROUND(I148*$G$3*$I$17,0),0)","v":424955},1316313,{"$f":"IF(E148>$E$17,_xlfn.IFNA(VLOOKUP(B148,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1447944,{"$f":"1+IF(ISNA(VLOOKUP(B148,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},1447944,null,null,0,1447944,{"$f":"IFERROR(VLOOKUP(B148,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1500561},-52617,"y",null,null,{"$f":"IF(V148=\"Y\",IF(E148<=99,1500,IF(AND(E148>=100,E148<=399),2500,4000)),0)","v":4000},null,{"$f":"IF(W148=1, 0,  Y148+S148+Z148)","v":1451944}]
[131,"36140",null,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$2:$G$147,5,0),0)","v":97},44181,{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$2:$G$147,6,0),0)","v":42},4782,{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$2:$G$147,7,0),0)","v":38},17308,66271,{"$f":"IF(E149>$E$17,_xlfn.IFNA(VLOOKUP(B149,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},62957,{"$f":"1+IF(ISNA(VLOOKUP(B149,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},62957,null,null,0,62957,{"$f":"IFERROR(VLOOKUP(B149,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":38723},24234,"y",null,null,1500,null,64457]
[132,"39207",null,"WAPATO",{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$2:$G$147,5,0),0)","v":882},401726,{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$2:$G$147,6,0),0)","v":195},22204,{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$2:$G$147,7,0),0)","v":569},259163,683093,{"$f":"IF(E150>$E$17,_xlfn.IFNA(VLOOKUP(B150,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},751402,{"$f":"1+IF(ISNA(VLOOKUP(B150,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},751402,null,null,0,751402,{"$f":"IFERROR(VLOOKUP(B150,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":648589},102813,"y",null,null,4000,null,755402]
[133,"13146",null,"WARDEN",{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$2:$G$147,5,0),0)","v":282},128443,{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$2:$G$147,6,0),0)","v":77},8768,{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$2:$G$147,7,0),0)","v":147},66954,204165,{"$f":"IF(E151>$E$17,_xlfn.IFNA(VLOOKUP(B151,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},224582,{"$f":"1+IF(ISNA(VLOOKUP(B151,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},247040,null,null,0,247040,{"$f":"IFERROR(VLOOKUP(B151,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":218485},28555,"y",null,null,2500,null,249540]
[134,"09209",null,"WATERVILLE",{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$2:$G$147,5,0),0)","v":18},8198,{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$2:$G$147,6,0),0)","v":5},569,{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$2:$G$147,7,0),0)","v":8},3644,12411,{"$f":"IF(E152>$E$17,_xlfn.IFNA(VLOOKUP(B152,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},13032,{"$f":"1+IF(ISNA(VLOOKUP(B152,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B152,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":14881},-14881,"n",null,null,0,null,0]
[135,"33049",null,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$2:$G$147,5,0),0)","v":82},37349,{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$2:$G$147,6,0),0)","v":14},1594,{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$2:$G$147,7,0),0)","v":52},23685,62628,{"$f":"IF(E153>$E$17,_xlfn.IFNA(VLOOKUP(B153,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},68891,{"$f":"1+IF(ISNA(VLOOKUP(B153,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B153,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":74331},-74331,"n",null,null,0,null,0]
[136,"04246",null,"WENATCHEE",{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$2:$G$147,5,0),0)","v":1528},695960,{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$2:$G$147,6,0),0)","v":517},58870,{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$2:$G$147,7,0),0)","v":783},356634,1111464,{"$f":"IF(E154>$E$17,_xlfn.IFNA(VLOOKUP(B154,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1222610,{"$f":"1+IF(ISNA(VLOOKUP(B154,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},1222610,null,null,0,1222610,{"$f":"IFERROR(VLOOKUP(B154,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1269609},-46999,"y",null,null,4000,null,1226610]
[137,"39208",null,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$2:$G$147,5,0),0)","v":221},100659,{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$2:$G$147,6,0),0)","v":80},9109,{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$2:$G$147,7,0),0)","v":107},48735,158503,{"$f":"IF(E155>$E$17,_xlfn.IFNA(VLOOKUP(B155,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},158503,{"$f":"1+IF(ISNA(VLOOKUP(B155,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},158503,null,null,0,158503,{"$f":"IFERROR(VLOOKUP(B155,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":118030},40473,"y",null,null,2500,null,161003]
[138,"21303",null,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$2:$G$147,5,0),0)","v":11},5010,{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$2:$G$147,7,0),0)","v":11},5010,10020,{"$f":"IF(E156>$E$17,_xlfn.IFNA(VLOOKUP(B156,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},10020,{"$f":"1+IF(ISNA(VLOOKUP(B156,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B156,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[139,"20405",null,"WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$2:$G$147,5,0),0)","v":18},8198,{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$2:$G$147,6,0),0)","v":1},114,{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$2:$G$147,7,0),0)","v":16},7288,15600,{"$f":"IF(E157>$E$17,_xlfn.IFNA(VLOOKUP(B157,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},15600,{"$f":"1+IF(ISNA(VLOOKUP(B157,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},15600,null,null,0,15600,{"$f":"IFERROR(VLOOKUP(B157,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},15600,"y",null,null,1500,null,17100]
[140,"21232",null,"WINLOCK",{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$2:$G$147,5,0),0)","v":98},44636,{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$2:$G$147,6,0),0)","v":44},5010,{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$2:$G$147,7,0),0)","v":39},17763,67409,{"$f":"IF(E158>$E$17,_xlfn.IFNA(VLOOKUP(B158,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},67409,{"$f":"1+IF(ISNA(VLOOKUP(B158,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},67409,null,null,0,67409,{"$f":"IFERROR(VLOOKUP(B158,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},67409,"y",null,null,1500,50000,118909]
[141,"20094",null,"WISHRAM",{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$2:$G$147,5,0),0)","v":39},17763,{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$2:$G$147,7,0),0)","v":30},13664,31427,{"$f":"IF(E159>$E$17,_xlfn.IFNA(VLOOKUP(B159,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},31427,{"$f":"1+IF(ISNA(VLOOKUP(B159,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},34570,null,null,0,34570,{"$f":"IFERROR(VLOOKUP(B159,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},34570,"y",null,null,1500,null,36070]
[142,"08404",null,"WOODLAND",{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$2:$G$147,5,0),0)","v":44},20041,{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$2:$G$147,6,0),0)","v":15},1708,{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$2:$G$147,7,0),0)","v":19},8654,30403,{"$f":"IF(E160>$E$17,_xlfn.IFNA(VLOOKUP(B160,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},30403,{"$f":"1+IF(ISNA(VLOOKUP(B160,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},30403,null,null,0,30403,{"$f":"IFERROR(VLOOKUP(B160,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},30403,"y",null,null,1500,null,31903]
[143,"39901",null,"YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$2:$G$147,5,0),0)","v":95},43270,{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$2:$G$147,6,0),0)","v":23},2619,{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$2:$G$147,7,0),0)","v":66},30061,75950,{"$f":"IF(E161>$E$17,_xlfn.IFNA(VLOOKUP(B161,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},75950,{"$f":"1+IF(ISNA(VLOOKUP(B161,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},75950,null,null,0,75950,{"$f":"IFERROR(VLOOKUP(B161,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},75950,"y",null,null,1500,null,77450]
[144,"39007",null,"YAKIMA",{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$2:$G$147,5,0),0)","v":1938},882703,{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$2:$G$147,6,0),0)","v":532},60578,{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$2:$G$147,7,0),0)","v":1179},537001,1480282,{"$f":"IF(E162>$E$17,_xlfn.IFNA(VLOOKUP(B162,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},1480282,{"$f":"1+IF(ISNA(VLOOKUP(B162,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},1480282,null,null,0,1480282,{"$f":"IFERROR(VLOOKUP(B162,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},1480282,"y",null,null,4000,null,1484282]
[145,"34002",null,"YELM",{"$f":"IFERROR(VLOOKUP(B163,Enrollment!$A$2:$G$147,5,0),0)","v":59},26873,{"$f":"IFERROR(VLOOKUP(B163,Enrollment!$A$2:$G$147,6,0),0)","v":5},569,{"$f":"IFERROR(VLOOKUP(B163,Enrollment!$A$2:$G$147,7,0),0)","v":44},20041,47483,{"$f":"IF(E163>$E$17,_xlfn.IFNA(VLOOKUP(B163,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},47483,{"$f":"1+IF(ISNA(VLOOKUP(B163,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B163,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,"n",null,null,0,null,0]
[146,"39205",null,"ZILLAH",{"$f":"IFERROR(VLOOKUP(B164,Enrollment!$A$2:$G$147,5,0),0)","v":91},41448,{"$f":"IFERROR(VLOOKUP(B164,Enrollment!$A$2:$G$147,6,0),0)","v":23},2619,{"$f":"IFERROR(VLOOKUP(B164,Enrollment!$A$2:$G$147,7,0),0)","v":44},20041,64108,{"$f":"IF(E164>$E$17,_xlfn.IFNA(VLOOKUP(B164,'other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},64108,{"$f":"1+IF(ISNA(VLOOKUP(B164,'Rural and Low Income 24-25'!$A:$B,2,FALSE)),0,$N$17)","v":1},64108,null,null,{"$f":"ROUND(IF(Q164>0,-(0.9-Q164)*O164,0),0)","v":0},64108,{"$f":"IFERROR(VLOOKUP(B164,'2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},64108,"y",null,null,1500,null,65608]

{"sheet":"Assumptions","index":2,"n_rows":60,"n_cols":38,"rows_kept":60,"cut":false,"hidden":true,"merged":[[6,35,21,35]]}
["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,null,null,"Row Headings on Allocation Table"]
["Funding",null,"Final 2024-25","Preliminary 2024-25","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",37992820,"37,838,194",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 $14B rule",27985938,27866779,28466965,28448427,29491607,29524149,29680217,29680217,28007581,32545800,23817704,23834846,21267203,21267203,13112612,13104377,13566765,13616032,13566765,14077428,14055099,14085411,14041918,14645076,14645076,14620622,14620622,14680941,14680941,14980942]
["General Admin","State Admin",{"$f":"ROUND(C6*0.01,0)","v":279859},{"$f":"ROUND(D6*0.01,0)","v":278668},{"$f":"ROUND(E6*0.01,0)","v":284670},284484,294916,295241,296802,296802,280076,325458,{"$f":"ROUND(M6*0.01,0)","v":238177},238348,212672,212672,131126,131044,135668,136160,135668,140774,140551,140854,140419,146451,{"$f":"ROUND(AA6*0.01,0)","v":146451},{"$f":"ROUND(AB6*0.01,0)","v":146206},{"$f":"ROUND(AC6*0.01,0)","v":146206},{"$f":"ROUND(AD6*0.01,0)","v":146809},{"$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":13417269},{"$f":"D5-D7-D18-D24","v":13356610},{"$f":"E5-E7-E18-E24","v":15061378},15162254,14955548,14972053,13087588,13086382,13179990,{"$f":"L5-L7-L18-L24","v":12692851},10935689,11551691,11233633,10783406,9920983,12702535,3078585,3078093,4570694,2999662,2953813,3913523,2273028,14692806,14692806,15482666,15482666,15512448,15512448,15544647,14315257,536592]
[]
["Other Admin","Director salary"]
[null,"Regional Offices"]
[null,"MSDS"]
[null,"Other stakeholders"]
[]
[null,"Other Grants - not through formula",null,null,null,null,null,null,180000]
[null,"Summer Grants - Current Year",2279569,2270292,2179730,2317010,2107548,2290094,2278840,2278758,3365016,3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,1565926,1565926,1565926,1562887,1562887,null,1000000,1000000,null,1550000,1200000,1200000]
[null,"Summer Grants - Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75004]
[null,"Total",{"$f":"C16+C17","v":2279569},{"$f":"D16+D17","v":2270292},{"$f":"E16+E17","v":2179730},2317010,2107548,2290094,2278840,2278758,{"$f":"K16+K17","v":3365016},3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,{"$f":"W16","v":1565926},null,{"$f":"SUM(Y16:Y17)","v":1640930}]
[null,"Allocated per Worksheet"]
[null,"Difference"]
[]
[null,"Total Regular Year Allocation - from Sylvia",22016123,21932624,21091065,20853095,20768148,20610846,20508825,20508825,16825082,16272886,15101696,13932883,13932883,13370098,12333787,8952652,8952652,8952652,8952652,9470989,9470989,9395554,9395554,9212323,9212323,11016189,11016189,11500000,11500000,11500000,10135000,9900000]
[null,"Regular Grants from Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262073,1262073,1262073,1262073,743736,743736,1425084,1425084,null,null,11010766]
[null,"Total",{"$f":"SUM(C22:C23)","v":22016123},{"$f":"SUM(D22:D23)","v":21932624},21091065,20853095,20768148,20610846,20508825,{"$f":"SUM(J22:J23)","v":20508825},16825082,16272886,15101696,13932883,13932883,13370098,12333787,10214725,10214725,10214725,10214725,10214725,10214725,10820638,10820638]
[null,"Allocated per Worksheet before MOE",22016123,null,{"$f":"'2023-24 Final'!$O$18","v":21091064},null,{"$f":"#REF!","v":{"$error":"#REF!"}},20768148,20508825,20508825,16795507,16272886,13932883,13932883,13932883,13370098,12333787,null,null,null,null,null,null,null,10820638]
[null,"MOE Reduction",null,null,null,null,null,null,0,0,0,0,-57,-57,0,0,-1406]
[null,"Allocated per Worksheet after MOE",{"$f":"SUM(C25:C26)","v":22016123},{"$f":"SUM(D25:D26)","v":0},{"$f":"SUM(E25:E26)","v":21091064},0,{"$error":"#REF!"},20768148,20508825,20508825,16795507,16272886,13932826,13932826,13932883,13370098,12332381]
[]
[null,"MERO Allocation - Sylvia to provide",null,null,null,null,null,null,null,null,null,null,2757777,null,null,null,null,null,null,null,null,null,null,1619378,1619378]
[null,"Allocated per Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1409333]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y29-Y30","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,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,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,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,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,{"$f":"MIN('other funds ftr 2023'!$H$2:$H$139)","v":0},null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["25th Percentile",1.1000000000000001,null,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.25)","v":0.90931914996496999},null,null,null,null,null,null,null,null,1.5653367243818592E-2,null,1.7196879594298442E-2]
["50th Percentile",1.05,null,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.5)","v":0.95284961531001833},null,null,null,null,null,null,null,null,3.7060966696472103E-2,null,3.6249330724707353E-2]
["75th Percentile",1,null,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2023'!$H$2:$H$139,'other funds ftr 2023'!$H$2:$H$139),0.75)","v":0.98294195304327925},null,null,null,null,null,null,null,null,5.9786466795498532E-2,null,5.4398319431708794E-2]
["< Max",0.95,null,null,{"$f":"MAX('other funds ftr 2023'!$H$2:$H$139)","v":0.99949908830495626},null,null,null,null,null,null,null,null,0.17060493894811721,null,0.1237520478780168]

{"sheet":"Enrollment","index":3,"n_rows":147,"n_cols":11,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
["CO_DIST_NUM","DIST_TITLE","MSDR_ID","ESD","STUDENTS","NEEDY","PRIORITY"]
["14005","ABERDEEN","WAABER",189,128,37,59,null,null,null,{"$f":"TEXT(A2, \"00000\")","v":"14005"}]
["29103","ANACORTES","WAANAC",189,16,2,11,null,null,null,{"$f":"TEXT(A3, \"00000\")","v":"29103"}]
["31016","ARLINGTON","WAARLI",189,43,12,30,null,null,null,"31016"]
["17408","AUBURN","WAAURN",189,34,5,23,null,null,null,"17408"]
["06119","BATTLE GROUND","WABATT",189,25,11,12,null,null,null,"06119"]
["17405","BELLEVUE","WABELV",189,10,4,6,null,null,null,"17405"]
["37501","BELLINGHAM","WABELH",189,106,34,57,null,null,null,"37501"]
["27403","BETHEL","WABETH",189,22,9,12,null,null,null,"27403"]
["18100","BREMERTON","WABREM",189,54,14,36,null,null,null,"18100"]
["24111","BREWSTER","WABREW",171,237,90,108,null,null,null,"24111"]
["09075","BRIDGEPORT","WABRID",171,112,40,54,null,null,null,"09075"]
["29100","BURLINGTON-EDISON","WABURL",189,501,134,268,null,null,null,"29100"]
["04228","CASCADE","WACASC",171,47,26,10,null,null,null,"04228"]
["04222","CASHMERE","WACASH",171,203,56,77,null,null,null,"04222"]
["18401","CENTRAL KITSAP","WACKIT",189,16,7,7,null,null,null,"18401"]
["32356","CENTRAL VALLEY","WACENV",105,19,1,17,null,null,null,"32356"]
["21401","CENTRALIA","WACENT",189,88,48,26,null,null,null,"21401"]
["21302","CHEHALIS","WACHEH",189,31,22,5,null,null,null,"21302"]
["32360","CHENEY","WACHEN",171,17,7,8,null,null,null,"32360"]
["27901","CHIEF LESCHI TRIBAL COMPACT","WACHIE",189,41,2,29,null,null,null,"27901"]
["27400","CLOVER PARK","WACLOV",189,12,2,7,null,null,null,"27400"]
["36250","COLLEGE PLACE","WACOLL",123,175,39,98,null,null,null,"36250"]
["36400","COLUMBIA (WALLA WALLA)","WACOLU",123,65,26,36,null,null,null,"36400"]
["29317","CONWAY","WACONW",189,12,6,4,null,null,null,"29317"]
["15204","COUPEVILLE","WACOUP",189,11,2,5,null,null,null,"15204"]
["39090","EAST VALLEY (YAKIMA)","WAEASV",105,229,38,147,null,null,null,"39090"]
["09206","EASTMONT","WAEAST",171,883,356,436,null,null,null,"09206"]
["31015","EDMONDS","WAEDMO",189,18,4,11,null,null,null,"31015"]
["39801","EDUCATIONAL SERVICE DISTRICT 105","WAYKES",105,20,10,10,null,null,null,"39801"]
["11801","EDUCATIONAL SERVICE DISTRICT 123","WAESSD",123,131,76,43,null,null,null,"11801"]
["19401","ELLENSBURG","WAELLE",105,24,9,13,null,null,null,"19401"]
["14068","ELMA","WAELMA",189,33,15,13,null,null,null,"14068"]
["04127","ENTIAT","WAENTI",171,61,1,45,null,null,null,"04127"]
["13165","EPHRATA","WAEPHR",171,147,69,56,null,null,null,"13165"]
["31002","EVERETT","WAEVET",189,59,9,40,null,null,null,"31002"]
["06114","EVERGREEN (CLARK)","WAEVER",189,34,10,23,null,null,null,"06114"]
["17210","FEDERAL WAY","WAFEDW",189,28,10,15,null,null,null,"17210"]
["37502","FERNDALE","WAFERN",189,119,23,59,null,null,null,"37502"]
["03053","FINLEY","WAFINL",123,115,37,64,null,null,null,"03053"]
["20404","GOLDENDALE","WAGOLD",105,61,8,46,null,null,null,"20404"]
["13301","GRAND COULEE DAM","WAGRAC",171,236,49,166,null,null,null,"13301"]
["39200","GRANDVIEW","WAGRAN",105,599,235,292,null,null,null,"39200"]
["39204","GRANGER","WAGRAG",105,317,126,126,null,null,null,"39204"]
["39203","HIGHLAND","WAHIGH",105,211,64,121,null,null,null,"39203"]
["23404","HOOD CANAL","WAHOOD",189,44,4,35,null,null,null,"23404"]
["14028","HOQUIAM","WAHOQU",189,33,22,9,null,null,null,"14028"]
["10070","INCHELIUM","WAINCH",189,14,3,10,null,null,null,"10070"]
["08458","KELSO","WAKELS",189,32,6,23,null,null,null,"08458"]
["03017","KENNEWICK","WAKENN",123,2734,1199,1184,null,null,null,"03017"]
["17415","KENT","WAKENT",189,26,11,14,null,null,null,"17415"]
["03052","KIONA-BENTON CITY","WAKIBE",123,330,123,166,null,null,null,"03052"]
["19403","KITTITAS","WAKITT",105,22,6,14,null,null,null,"19403"]
["29311","LA CONNER","WALACO",189,144,59,76,null,null,null,"29311"]
["04129","LAKE CHELAN","WALAKE",171,162,46,99,null,null,null,"04129"]
["31004","LAKE STEVENS","WALAKS",189,16,6,8,null,null,null,"31004"]
["31306","LAKEWOOD","WALKWO",189,15,0,15,null,null,null,"31306"]
["01158","LIND","WALIND",123,40,7,25,null,null,null,"01158"]
["08122","LONGVIEW","WALONG",189,36,11,18,null,null,null,"08122"]
["20406","LYLE","WALYLE",105,19,0,13,null,null,null,"20406"]
["37504","LYNDEN","WALYND",189,106,36,46,null,null,null,"37504"]
["39120","MABTON","WAMABT",105,353,139,179,null,null,null,"39120"]
["04019","MANSON","WAMANS",171,95,27,53,null,null,null,"04019"]
["33207","MARY WALKER","WAMARW",189,16,1,13,null,null,null,"33207"]
["31025","MARYSVILLE","WAMARV",189,321,68,220,null,null,null,"31025"]
["NULL","MASA - CWU","WAMASA",105,53,13,11,null,null,null,"NULL"]
["37505","MERIDIAN","WAMERI",189,41,12,28,null,null,null,{"$f":"TEXT(A67, \"00000\")","v":"37505"}]
["31103","MONROE","WAMONR",189,19,6,10,null,null,null,"31103"]
["14066","MONTESANO","WAMONT",189,10,0,10,null,null,null,"14066"]
["13161","MOSES LAKE","WAMSLK",171,475,146,297,null,null,null,"13161"]
["21206","MOSSYROCK","WAMOSS",189,26,15,7,null,null,null,"21206"]
["39209","MOUNT ADAMS","WAMTAD",105,239,125,82,null,null,null,"39209"]
["37507","MOUNT BAKER","WAMTBK",189,30,17,11,null,null,null,"37507"]
["29320","MOUNT VERNON","WAMTVE",189,1857,753,874,null,null,null,"29320"]
["17903","MUCKLESHOOT INDIAN TRIBE","WAMUCK",189,18,7,7,null,null,null,"17903"]
["31006","MUKILTEO","WAMUKL",189,37,7,27,null,null,null,"31006"]
["39003","NACHES VALLEY","WANACH",105,118,13,96,null,null,null,"39003"]
["25155","NASELLE-GRAYS RIVER VALLEY","WANASE",189,56,13,28,null,null,null,"25155"]
["24014","NESPELEM","WANESP",171,65,32,14,null,null,null,"24014"]
["37506","NOOKSACK VALLEY","WANOOK",189,125,30,75,null,null,null,"37506"]
["14064","NORTH BEACH","WANORB",189,33,17,12,null,null,null,"14064"]
["11051","NORTH FRANKLIN","WANORT",123,618,226,327,null,null,null,"11051"]
["18400","NORTH KITSAP","WANORK",189,39,4,28,null,null,null,"18400"]
["34003","NORTH THURSTON PUBLIC SCHOOLS","WANORH",189,57,9,42,null,null,null,"34003"]
["15201","OAK HARBOR","WAOAKH",189,23,10,5,null,null,null,"15201"]
["25101","OCEAN BEACH","WAOCEA",189,29,26,1,null,null,null,"25101"]
["14172","OCOSTA","WAOCOS",189,27,2,17,null,null,null,"14172"]
["24105","OKANOGAN","WAOKAN",171,59,29,25,null,null,null,"24105"]
["34111","OLYMPIA","WAOLYM",189,51,20,19,null,null,null,"34111"]
["24019","OMAK","WAOMAK",171,63,20,36,null,null,null,"24019"]
["09013","ORONDO","WAORON",171,40,11,16,null,null,null,"09013"]
["24410","OROVILLE","WAOROV",171,31,8,13,null,null,null,"24410"]
["01147","OTHELLO","WAOTHE",123,820,262,415,null,null,null,"01147"]
["11001","PASCO","WAPASC",123,1932,830,816,null,null,null,"11001"]
["24122","PATEROS","WAPATE",171,29,19,4,null,null,null,"24122"]
["03050","PATERSON","WAPATR",123,25,14,3,null,null,null,"03050"]
["04901","PINNACLES PREP CHARTER SCHOOL","WAPPCS","NULL",17,8,7,null,null,null,"04901"]
["36402","PRESCOTT","WAPRES",123,55,4,11,null,null,null,"36402"]
["03116","PROSSER","WAPROS",123,776,272,383,null,null,null,"03116"]
["27003","PUYALLUP","WAPUYA",189,17,2,9,null,null,null,"27003"]
["05402","QUILLAYUTE VALLEY","WAQUIL",189,97,49,32,null,null,null,"05402"]
["13144","QUINCY","WAQUIN",171,604,202,309,null,null,null,"13144"]
["22009","REARDAN-EDWALL","WAREAR",171,23,6,14,null,null,null,"22009"]
["17403","RENTON","WARENT",189,14,2,10,null,null,null,"17403"]
["03400","RICHLAND","WARICH",123,297,91,165,null,null,null,"03400"]
["06122","RIDGEFIELD","WARIDG",189,24,2,18,null,null,null,"06122"]
["17407","RIVERVIEW","WARIVW",189,11,0,7,null,null,null,"17407"]
["34401","ROCHESTER","WAROCH",189,47,20,13,null,null,null,"34401"]
["20403","ROOSEVELT","WAROOS",105,17,0,8,null,null,null,"20403"]
["13160","ROYAL","WAROYA",105,252,81,130,null,null,null,"13160"]
["17001","SEATTLE PUBLIC SCHOOLS","WASEAT",189,22,14,8,null,null,null,"17001"]
["29101","SEDRO-WOOLLEY","WASEDR",189,163,61,77,null,null,null,"29101"]
["39119","SELAH","WASELA",105,235,74,124,null,null,null,"39119"]
["23309","SHELTON","WASHEL",189,68,22,42,null,null,null,"23309"]
["31201","SNOHOMISH","WASNOH",189,69,22,32,null,null,null,"31201"]
["13156","SOAP LAKE","WASOAP",171,43,13,24,null,null,null,"13156"]
["32081","SPOKANE","WASPOK",171,101,18,63,null,null,null,"32081"]
["31401","STANWOOD-CAMANO","WASTAN",189,20,4,15,null,null,null,"31401"]
["30303","STEVENSON-CARSON","WASTEV",189,11,7,4,null,null,null,"30303"]
["27320","SUMNER","WASUMN",189,10,5,5,null,null,null,"27320"]
["39201","SUNNYSIDE","WASUNN",105,1846,463,1084,null,null,null,"39201"]
["27010","TACOMA","WATACO",189,21,4,15,null,null,null,"27010"]
["14077","TAHOLAH","WATAHO",189,87,16,55,null,null,null,"14077"]
["24404","TONASKET","WATONK",171,355,67,185,null,null,null,"24404"]
["39202","TOPPENISH","WATOPP",105,832,254,434,null,null,null,"39202"]
["20400","TROUT LAKE","WATOUL",105,20,2,8,null,null,null,"20400"]
["39002","UNION GAP","WAUNIO",105,75,21,42,null,null,null,"39002"]
["06037","VANCOUVER","WAVANC",189,58,12,41,null,null,null,"06037"]
["34901","WA HE LUT INDIAN SCHOOL","WAHELU",189,15,1,13,null,null,null,"34901"]
["13073","WAHLUKE","WAWAHL",105,1811,584,933,null,null,null,"13073"]
["36140","WALLA WALLA PUBLIC SCHOOLS","WAWALL",123,97,42,38,null,null,null,{"$f":"TEXT(A131, \"00000\")","v":"36140"}]
["39207","WAPATO","WAWAPA",105,882,195,569,null,null,null,"39207"]
["13146","WARDEN","WAWARD",171,282,77,147,null,null,null,"13146"]
["34979","WASHINGTON MILITARY DEPARTMENT","WAMILI",189,21,15,6,null,null,null,"34979"]
["09209","WATERVILLE","WAWATE",171,18,5,8,null,null,null,"09209"]
["33049","WELLPINIT","WAWELL",189,82,14,52,null,null,null,"33049"]
["04246","WENATCHEE","WAWENA",171,1528,517,783,null,null,null,"04246"]
["39208","WEST VALLEY (YAKIMA)","WAWEST",105,221,80,107,null,null,null,"39208"]
["21303","WHITE PASS","WAWPAS",189,11,0,11,null,null,null,"21303"]
["20405","WHITE SALMON VALLEY","WAWHIT",105,18,1,16,null,null,null,"20405"]
["21232","WINLOCK","WAWINL",189,98,44,39,null,null,null,"21232"]
["20094","WISHRAM","WAWISH",105,39,0,30,null,null,null,"20094"]
["08404","WOODLAND","WAWOOD",189,44,15,19,null,null,null,"08404"]
["39901","YAKAMA NATION TRIBAL COMPACT","WAYAKT",105,95,23,66,null,null,null,"39901"]
["39007","YAKIMA","WAYAKI",105,1938,532,1179,null,null,null,"39007"]
["34002","YELM","WAYELM",189,59,5,44,null,null,null,"34002"]
["39205","ZILLAH","WAZILL",105,91,23,44,null,null,null,"39205"]

{"sheet":"Rural and Low Income 24-25","index":4,"n_rows":141,"n_cols":4,"rows_kept":141,"cut":false,"hidden":true,"merged":[]}
["CoDis","Local Education Agency (LEA)",null,"Ask Tony May for the list of current year REAP amd RLIS districts"]
["13146","Warden School District"]
["25118","South Bend School District"]
["01109","Washtucna School District"]
["01122","Benge School District"]
["01158","Lind School District"]
["01160","Ritzville School District"]
["02420","Asotin-Anatone School District"]
["03050","Paterson School District"]
["04019","Manson School District"]
["04069","Stehekin School District"]
["04127","Entiat School District"]
["04901","Pinnacles Prep Charter School"]
["05313","Crescent School District"]
["05401","Cape Flattery School District"]
["05402","Quillayute Valley School District"]
["06103","Green Mountain School District"]
["07002","Dayton School District"]
["07035","Starbuck School District"]
["09013","Orondo School District"]
["09075","Bridgeport School District"]
["09102","Palisades School District"]
["09207","Mansfield School District"]
["09209","Waterville School District"]
["10003","Keller School District"]
["10050","Curlew School District"]
["10065","Orient School District"]
["10070","Inchelium School District"]
["10309","Republic School District"]
["11054","Star School District No. 054"]
["11056","Kahlotus School District"]
["12110","Pomeroy School District"]
["13151","Coulee-Hartline School District"]
["13156","Soap Lake School District"]
["13167","Wilson Creek School District"]
["14005","Aberdeen School District"]
["14028","Hoquiam School District"]
["14064","North Beach School District No. 64"]
["14065","McCleary School District"]
["14068","Elma School District"]
["14077","Taholah School District"]
["14097","Lake Quinault School District"]
["14099","Cosmopolis School District"]
["14104","Satsop School District"]
["14117","Wishkah Valley School District"]
["14172","Ocosta School District"]
["14400","Oakville School District"]
["16020","Queets-Clearwater School District"]
["16046","Brinnon School District"]
["16048","Quilcene School District"]
["17404","Skykomish School District"]
["19007","Damman School District"]
["19028","Easton School District"]
["19400","Thorp School District"]
["20094","Wishram School District"]
["20203","Bickleton School District"]
["20215","Centerville School District"]
["20400","Trout Lake School District"]
["20401","Glenwood School District"]
["20402","Klickitat School District"]
["20403","Roosevelt School District"]
["20404","Goldendale School District"]
["20406","Lyle School District"]
["21036","Evaline School District"]
["21206","Mossyrock School District"]
["21214","Morton School District"]
["21234","Boistfort School District"]
["21301","Pe Ell School District"]
["21303","White Pass School District"]
["22008","Sprague School District"]
["22009","Reardan-Edwall School District"]
["22017","Almira School District"]
["22073","Creston School District"]
["22105","Odessa School District"]
["22200","Wilbur School District"]
["22204","Harrington School District"]
["22207","Davenport School District"]
["23042","Southside School District"]
["23054","Grapeview School District"]
["23404","Hood Canal School District"]
["24014","Nespelem School District"]
["24019","Omak School District"]
["24105","Okanogan School District"]
["24111","Brewster School District"]
["24122","Pateros School District"]
["24350","Methow Valley School District"]
["24404","Tonasket School District"]
["24410","Oroville School District"]
["25116","Raymond School District"]
["25155","Naselle-Grays River Valley School District"]
["25160","Willapa Valley School District"]
["25200","North River School District"]
["26056","Newport School District"]
["26059","Cusick School District"]
["26070","Selkirk School District"]
["27019","Carbonado School District"]
["28010","Shaw Island School District"]
["28144","Lopez School District"]
["29011","Concrete School District"]
["29311","La Conner School District"]
["29317","Conway School District"]
["30002","Skamania School District"]
["30029","Mount Pleasant School District"]
["30031","Mill A School District"]
["30303","Stevenson-Carson School District"]
["31063","Index Elementary School District 63"]
["31330","Darrington School District"]
["32123","Orchard Prairie School District"]
["32312","Great Northern School District"]
["32362","Liberty School District"]
["33030","Onion Creek School District"]
["33049","Wellpinit School District #49"]
["33070","Valley School District"]
["33183","Loon Lake School District"]
["33202","Summit Valley School District"]
["33205","Evergreen School District (Stevens)"]
["33206","Columbia (Stevens) School District"]
["33207","Mary Walker School District"]
["33211","Northport School District"]
["35200","Wahkiakum School District"]
["36101","Dixie School District"]
["36300","Touchet School District"]
["36401","Waitsburg School District"]
["36402","Prescott School District"]
["38126","LaCrosse School District"]
["38264","Lamont School District"]
["38265","Tekoa School District"]
["38300","Colfax School District"]
["38301","Palouse School District"]
["38302","Garfield School District"]
["38304","Steptoe School District"]
["38306","Colton School District"]
["38308","Endicott School District"]
["38320","Rosalia School District"]
["38322","St. John School District"]
["38324","Oakesdale School District"]
["38901","Pullman Community Montessori"]
["39002","Union Gap School District"]
["39120","Mabton School District"]
["39204","Granger School District"]
["39209","Mount Adams School District"]

{"sheet":"other funds ftr 2023","index":5,"n_rows":147,"n_cols":9,"rows_kept":147,"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","other funds as % of Revs","\"Other Funds\" Factor"]
["14005","ABERDEEN",{"$f":"IFERROR(VLOOKUP(A2,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":70178},{"$f":"IFERROR(VLOOKUP(A2,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1488763.6166806188},{"$f":"IFERROR(VLOOKUP(A2,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2365860.29},{"$f":"IFERROR(VLOOKUP(A2,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":750457.29},{"$f":"IFERROR(VLOOKUP(A2,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":67521},{"$f":"IF(G2=0,0,(SUM(C2:F2)/SUM(C2:G2)))","v":0.98576341360975217},{"$f":"_xlfn.IFS(H2=0%,0,'other funds ftr 2023'!H2<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H2<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H2<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H2<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["29103","ANACORTES",{"$f":"IFERROR(VLOOKUP(A3,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A3,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":443268.4706631907},{"$f":"IFERROR(VLOOKUP(A3,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":632190.82999999996},{"$f":"IFERROR(VLOOKUP(A3,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":119993.18},{"$f":"IFERROR(VLOOKUP(A3,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":8356},0.99305869651674439,{"$f":"_xlfn.IFS(H3=0%,0,'other funds ftr 2023'!H3<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H3<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H3<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H3<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["31016","ARLINGTON",{"$f":"IFERROR(VLOOKUP(A4,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":46187},{"$f":"IFERROR(VLOOKUP(A4,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":748015.54424413445},{"$f":"IFERROR(VLOOKUP(A4,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1574889.53},{"$f":"IFERROR(VLOOKUP(A4,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":637210.68000000005},{"$f":"IFERROR(VLOOKUP(A4,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H4=0%,0,'other funds ftr 2023'!H4<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H4<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H4<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H4<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["17408","AUBURN",{"$f":"IFERROR(VLOOKUP(A5,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":664936},{"$f":"IFERROR(VLOOKUP(A5,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":6019160.810362963},{"$f":"IFERROR(VLOOKUP(A5,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":11605143.449999999},{"$f":"IFERROR(VLOOKUP(A5,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":9226404.2699999996},{"$f":"IFERROR(VLOOKUP(A5,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":26459},0.99903932537430085,{"$f":"_xlfn.IFS(H5=0%,0,'other funds ftr 2023'!H5<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H5<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H5<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H5<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["06119","BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(A6,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":152512},{"$f":"IFERROR(VLOOKUP(A6,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1916487.172334651},{"$f":"IFERROR(VLOOKUP(A6,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3273032.78},{"$f":"IFERROR(VLOOKUP(A6,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2270199.0099999998},{"$f":"IFERROR(VLOOKUP(A6,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H6=0%,0,'other funds ftr 2023'!H6<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H6<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H6<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H6<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["17405","BELLEVUE",{"$f":"IFERROR(VLOOKUP(A7,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":441184},{"$f":"IFERROR(VLOOKUP(A7,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2855318.4568691906},{"$f":"IFERROR(VLOOKUP(A7,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3359491.53},{"$f":"IFERROR(VLOOKUP(A7,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":7058559.0199999996},{"$f":"IFERROR(VLOOKUP(A7,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H7=0%,0,'other funds ftr 2023'!H7<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H7<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H7<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H7<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["37501","BELLINGHAM",{"$f":"IFERROR(VLOOKUP(A8,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":129950},{"$f":"IFERROR(VLOOKUP(A8,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3226284.028935092},{"$f":"IFERROR(VLOOKUP(A8,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3634033.15},{"$f":"IFERROR(VLOOKUP(A8,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1653590.51},{"$f":"IFERROR(VLOOKUP(A8,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":83056},0.99048277512984839,{"$f":"_xlfn.IFS(H8=0%,0,'other funds ftr 2023'!H8<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H8<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H8<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H8<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["27403","BETHEL",{"$f":"IFERROR(VLOOKUP(A9,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":206337},{"$f":"IFERROR(VLOOKUP(A9,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":4319027.8985339506},{"$f":"IFERROR(VLOOKUP(A9,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":10244625.859999999},{"$f":"IFERROR(VLOOKUP(A9,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2812213.1},{"$f":"IFERROR(VLOOKUP(A9,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H9=0%,0,'other funds ftr 2023'!H9<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H9<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H9<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H9<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["18100","BREMERTON",{"$f":"IFERROR(VLOOKUP(A10,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":71170},{"$f":"IFERROR(VLOOKUP(A10,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1594584.509282483},{"$f":"IFERROR(VLOOKUP(A10,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3523524.54},{"$f":"IFERROR(VLOOKUP(A10,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1003811.54},{"$f":"IFERROR(VLOOKUP(A10,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34580},0.99444736205869488,{"$f":"_xlfn.IFS(H10=0%,0,'other funds ftr 2023'!H10<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H10<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H10<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H10<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["24111","BREWSTER",{"$f":"IFERROR(VLOOKUP(A11,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":52351},{"$f":"IFERROR(VLOOKUP(A11,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":636334.50325094745},{"$f":"IFERROR(VLOOKUP(A11,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":911560.61},{"$f":"IFERROR(VLOOKUP(A11,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":607245.69999999995},{"$f":"IFERROR(VLOOKUP(A11,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":185543},0.92246539875951949,{"$f":"_xlfn.IFS(H11=0%,0,'other funds ftr 2023'!H11<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H11<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H11<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H11<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["09075","BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(A12,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":55071},{"$f":"IFERROR(VLOOKUP(A12,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":445972.91680634004},{"$f":"IFERROR(VLOOKUP(A12,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":695254.58},{"$f":"IFERROR(VLOOKUP(A12,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":638378.66},{"$f":"IFERROR(VLOOKUP(A12,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":102134},0.94726692912673449,{"$f":"_xlfn.IFS(H12=0%,0,'other funds ftr 2023'!H12<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H12<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H12<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H12<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["29100","BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(A13,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":104236},{"$f":"IFERROR(VLOOKUP(A13,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1035638.2597707327},{"$f":"IFERROR(VLOOKUP(A13,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2244935.86},{"$f":"IFERROR(VLOOKUP(A13,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1386972.08},{"$f":"IFERROR(VLOOKUP(A13,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":343367},0.93287253478053189,{"$f":"_xlfn.IFS(H13=0%,0,'other funds ftr 2023'!H13<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H13<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H13<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H13<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["04228","CASCADE",{"$f":"IFERROR(VLOOKUP(A14,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":19499},{"$f":"IFERROR(VLOOKUP(A14,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":337046.73612724518},{"$f":"IFERROR(VLOOKUP(A14,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":344822.16},{"$f":"IFERROR(VLOOKUP(A14,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":219665.96},{"$f":"IFERROR(VLOOKUP(A14,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34615},0.96377853666850311,{"$f":"_xlfn.IFS(H14=0%,0,'other funds ftr 2023'!H14<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H14<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H14<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H14<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["04222","CASHMERE",{"$f":"IFERROR(VLOOKUP(A15,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":25890},{"$f":"IFERROR(VLOOKUP(A15,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":373190.57625580492},{"$f":"IFERROR(VLOOKUP(A15,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":487905.96},{"$f":"IFERROR(VLOOKUP(A15,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":302469.45},{"$f":"IFERROR(VLOOKUP(A15,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":153968},0.88539135702860483,{"$f":"_xlfn.IFS(H15=0%,0,'other funds ftr 2023'!H15<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H15<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H15<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H15<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["18401","CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(A16,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":68424},{"$f":"IFERROR(VLOOKUP(A16,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1561253.713321581},{"$f":"IFERROR(VLOOKUP(A16,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3999602.92},{"$f":"IFERROR(VLOOKUP(A16,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":970272.55},{"$f":"IFERROR(VLOOKUP(A16,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H16=0%,0,'other funds ftr 2023'!H16<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H16<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H16<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H16<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["32356","CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(A17,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":82040},{"$f":"IFERROR(VLOOKUP(A17,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2933391.7445643712},{"$f":"IFERROR(VLOOKUP(A17,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4988593.8099999996},{"$f":"IFERROR(VLOOKUP(A17,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1253706.27},{"$f":"IFERROR(VLOOKUP(A17,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H17=0%,0,'other funds ftr 2023'!H17<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H17<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H17<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H17<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["21401","CENTRALIA",{"$f":"IFERROR(VLOOKUP(A18,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":70682},{"$f":"IFERROR(VLOOKUP(A18,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1536573.5631600239},{"$f":"IFERROR(VLOOKUP(A18,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2760239.59},{"$f":"IFERROR(VLOOKUP(A18,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":803842.64},{"$f":"IFERROR(VLOOKUP(A18,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":44726},0.99142533493193652,{"$f":"_xlfn.IFS(H18=0%,0,'other funds ftr 2023'!H18<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H18<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H18<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H18<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["21302","CHEHALIS",{"$f":"IFERROR(VLOOKUP(A19,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":19173},{"$f":"IFERROR(VLOOKUP(A19,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":587855.3379336847},{"$f":"IFERROR(VLOOKUP(A19,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1199287.6599999999},{"$f":"IFERROR(VLOOKUP(A19,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":247023.76},{"$f":"IFERROR(VLOOKUP(A19,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":20038},0.990335576851191,{"$f":"_xlfn.IFS(H19=0%,0,'other funds ftr 2023'!H19<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H19<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H19<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H19<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["32360","CHENEY",{"$f":"IFERROR(VLOOKUP(A20,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":51726},{"$f":"IFERROR(VLOOKUP(A20,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1289949.0385808311},{"$f":"IFERROR(VLOOKUP(A20,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2500298.35},{"$f":"IFERROR(VLOOKUP(A20,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":705544.18},{"$f":"IFERROR(VLOOKUP(A20,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H20=0%,0,'other funds ftr 2023'!H20<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H20<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H20<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H20<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["27901","CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(A21,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":433850.53},{"$f":"IFERROR(VLOOKUP(A21,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":24852},0.9458210967356121,{"$f":"_xlfn.IFS(H21=0%,0,'other funds ftr 2023'!H21<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H21<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H21<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H21<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["27400","CLOVER PARK",{"$f":"IFERROR(VLOOKUP(A22,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":243128},{"$f":"IFERROR(VLOOKUP(A22,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":4269881.3345384989},{"$f":"IFERROR(VLOOKUP(A22,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8157941.8499999996},{"$f":"IFERROR(VLOOKUP(A22,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3127449.91},{"$f":"IFERROR(VLOOKUP(A22,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H22=0%,0,'other funds ftr 2023'!H22<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H22<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H22<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H22<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["36250","COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(A23,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":37666},{"$f":"IFERROR(VLOOKUP(A23,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":408958.6155536123},{"$f":"IFERROR(VLOOKUP(A23,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1011194.37},{"$f":"IFERROR(VLOOKUP(A23,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":406565.74},{"$f":"IFERROR(VLOOKUP(A23,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":88165},0.95484622038242728,{"$f":"_xlfn.IFS(H23=0%,0,'other funds ftr 2023'!H23<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H23<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H23<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H23<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["36400","COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(A24,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":18684},{"$f":"IFERROR(VLOOKUP(A24,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":244800.28730071013},{"$f":"IFERROR(VLOOKUP(A24,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":517682.68},{"$f":"IFERROR(VLOOKUP(A24,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":245381.12},{"$f":"IFERROR(VLOOKUP(A24,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":33640},0.96826978118038565,{"$f":"_xlfn.IFS(H24=0%,0,'other funds ftr 2023'!H24<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H24<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H24<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H24<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["29317","CONWAY",{"$f":"IFERROR(VLOOKUP(A25,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":4759},{"$f":"IFERROR(VLOOKUP(A25,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":73878.078443865146},{"$f":"IFERROR(VLOOKUP(A25,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":89586.01},{"$f":"IFERROR(VLOOKUP(A25,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":53369.07},{"$f":"IFERROR(VLOOKUP(A25,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H25=0%,0,'other funds ftr 2023'!H25<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H25<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H25<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H25<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["15204","COUPEVILLE",{"$f":"IFERROR(VLOOKUP(A26,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A26,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":219898.44385806783},{"$f":"IFERROR(VLOOKUP(A26,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":329703.53999999998},{"$f":"IFERROR(VLOOKUP(A26,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":63321.09},{"$f":"IFERROR(VLOOKUP(A26,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":9132},0.98531962782111537,{"$f":"_xlfn.IFS(H26=0%,0,'other funds ftr 2023'!H26<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H26<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H26<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H26<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["39090","EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(A27,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":57709},{"$f":"IFERROR(VLOOKUP(A27,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":740582.18954482314},{"$f":"IFERROR(VLOOKUP(A27,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2379366.42},{"$f":"IFERROR(VLOOKUP(A27,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":702073.61},{"$f":"IFERROR(VLOOKUP(A27,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H27=0%,0,'other funds ftr 2023'!H27<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H27<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H27<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H27<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["09206","EASTMONT",{"$f":"IFERROR(VLOOKUP(A28,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":154498},{"$f":"IFERROR(VLOOKUP(A28,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1272731.8099569287},{"$f":"IFERROR(VLOOKUP(A28,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4160930.29},{"$f":"IFERROR(VLOOKUP(A28,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1845622.71},{"$f":"IFERROR(VLOOKUP(A28,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":651200},0.91945561106227391,{"$f":"_xlfn.IFS(H28=0%,0,'other funds ftr 2023'!H28<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H28<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H28<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H28<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["31015","EDMONDS",{"$f":"IFERROR(VLOOKUP(A29,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":496079},{"$f":"IFERROR(VLOOKUP(A29,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3489663.9193925294},{"$f":"IFERROR(VLOOKUP(A29,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":6470470.1299999999},{"$f":"IFERROR(VLOOKUP(A29,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":7136483.6900000004},{"$f":"IFERROR(VLOOKUP(A29,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H29=0%,0,'other funds ftr 2023'!H29<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H29<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H29<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H29<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39801","EDUCATIONAL SERVICE DISTRICT 105",{"$f":"IFERROR(VLOOKUP(A30,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H30=0%,0,'other funds ftr 2023'!H30<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H30<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H30<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H30<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["11801","EDUCATIONAL SERVICE DISTRICT 123",{"$f":"IFERROR(VLOOKUP(A31,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H31=0%,0,'other funds ftr 2023'!H31<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H31<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H31<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H31<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["19401","ELLENSBURG",{"$f":"IFERROR(VLOOKUP(A32,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":34511},{"$f":"IFERROR(VLOOKUP(A32,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":742593.97526886931},{"$f":"IFERROR(VLOOKUP(A32,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1134411.92},{"$f":"IFERROR(VLOOKUP(A32,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":393806.34},{"$f":"IFERROR(VLOOKUP(A32,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H32=0%,0,'other funds ftr 2023'!H32<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H32<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H32<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H32<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["14068","ELMA",{"$f":"IFERROR(VLOOKUP(A33,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":18737},{"$f":"IFERROR(VLOOKUP(A33,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":529521.44337330072},{"$f":"IFERROR(VLOOKUP(A33,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1380240.56},{"$f":"IFERROR(VLOOKUP(A33,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":218070.39999999999},{"$f":"IFERROR(VLOOKUP(A33,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H33=0%,0,'other funds ftr 2023'!H33<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H33<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H33<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H33<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["04127","ENTIAT",{"$f":"IFERROR(VLOOKUP(A34,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A34,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":131352.62887840145},{"$f":"IFERROR(VLOOKUP(A34,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":269267.33},{"$f":"IFERROR(VLOOKUP(A34,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":179327.21},{"$f":"IFERROR(VLOOKUP(A34,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},{"$f":"IF(G34=0,0,(SUM(C34:F34)/SUM(C34:G34)))","v":0},{"$f":"_xlfn.IFS(H34=0%,0,'other funds ftr 2023'!H34<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H34<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H34<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H34<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["13165","EPHRATA",{"$f":"IFERROR(VLOOKUP(A35,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":54989},{"$f":"IFERROR(VLOOKUP(A35,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":644238.18185566377},{"$f":"IFERROR(VLOOKUP(A35,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1904434.85},{"$f":"IFERROR(VLOOKUP(A35,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":677387.92},{"$f":"IFERROR(VLOOKUP(A35,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":105934},0.96872320580616844,{"$f":"_xlfn.IFS(H35=0%,0,'other funds ftr 2023'!H35<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H35<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H35<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H35<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["31002","EVERETT",{"$f":"IFERROR(VLOOKUP(A36,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":493971},{"$f":"IFERROR(VLOOKUP(A36,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3483808.4228153909},{"$f":"IFERROR(VLOOKUP(A36,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8813317.7400000002},{"$f":"IFERROR(VLOOKUP(A36,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":7111217.21},{"$f":"IFERROR(VLOOKUP(A36,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H36=0%,0,'other funds ftr 2023'!H36<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H36<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H36<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H36<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["06114","EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(A37,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":508979},{"$f":"IFERROR(VLOOKUP(A37,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":6668117.5368175795},{"$f":"IFERROR(VLOOKUP(A37,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":13698273.359999999},{"$f":"IFERROR(VLOOKUP(A37,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6636862.4100000001},{"$f":"IFERROR(VLOOKUP(A37,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H37=0%,0,'other funds ftr 2023'!H37<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H37<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H37<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H37<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["17210","FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(A38,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":807549},{"$f":"IFERROR(VLOOKUP(A38,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":9203113.8042870201},{"$f":"IFERROR(VLOOKUP(A38,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":17732679.52},{"$f":"IFERROR(VLOOKUP(A38,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":11174705.140000001},{"$f":"IFERROR(VLOOKUP(A38,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H38=0%,0,'other funds ftr 2023'!H38<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H38<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H38<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H38<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["37502","FERNDALE",{"$f":"IFERROR(VLOOKUP(A39,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":60483},{"$f":"IFERROR(VLOOKUP(A39,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1919653.9910241244},{"$f":"IFERROR(VLOOKUP(A39,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2413281.36},{"$f":"IFERROR(VLOOKUP(A39,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":822608.81},{"$f":"IFERROR(VLOOKUP(A39,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":96101},0.9819091337620377,{"$f":"_xlfn.IFS(H39=0%,0,'other funds ftr 2023'!H39<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H39<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H39<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H39<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["03053","FINLEY",{"$f":"IFERROR(VLOOKUP(A40,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":27254},{"$f":"IFERROR(VLOOKUP(A40,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":330402.04593511386},{"$f":"IFERROR(VLOOKUP(A40,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":683618.52},{"$f":"IFERROR(VLOOKUP(A40,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":273663.75},{"$f":"IFERROR(VLOOKUP(A40,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":78879},0.94340793510153809,{"$f":"_xlfn.IFS(H40=0%,0,'other funds ftr 2023'!H40<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H40<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H40<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H40<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["20404","GOLDENDALE",{"$f":"IFERROR(VLOOKUP(A41,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":14885},{"$f":"IFERROR(VLOOKUP(A41,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":489698.52106091147},{"$f":"IFERROR(VLOOKUP(A41,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1160800.8799999999},{"$f":"IFERROR(VLOOKUP(A41,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":204762.96},{"$f":"IFERROR(VLOOKUP(A41,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":62887},0.96746721048171869,{"$f":"_xlfn.IFS(H41=0%,0,'other funds ftr 2023'!H41<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H41<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H41<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H41<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["13301","GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(A42,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":19785},{"$f":"IFERROR(VLOOKUP(A42,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":189204.48816786293},{"$f":"IFERROR(VLOOKUP(A42,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":578166.69999999995},{"$f":"IFERROR(VLOOKUP(A42,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A42,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":186340},0.80858682112490321,{"$f":"_xlfn.IFS(H42=0%,0,'other funds ftr 2023'!H42<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H42<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H42<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H42<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["39200","GRANDVIEW",{"$f":"IFERROR(VLOOKUP(A43,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":150908},{"$f":"IFERROR(VLOOKUP(A43,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1260958.7709648923},{"$f":"IFERROR(VLOOKUP(A43,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3089685.54},{"$f":"IFERROR(VLOOKUP(A43,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1833271.6},{"$f":"IFERROR(VLOOKUP(A43,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":418367},0.93804898965306704,{"$f":"_xlfn.IFS(H43=0%,0,'other funds ftr 2023'!H43<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H43<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H43<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H43<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["39204","GRANGER",{"$f":"IFERROR(VLOOKUP(A44,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":95629},{"$f":"IFERROR(VLOOKUP(A44,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":866810.14018499397},{"$f":"IFERROR(VLOOKUP(A44,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1268953.8899999999},{"$f":"IFERROR(VLOOKUP(A44,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1121909.1399999999},{"$f":"IFERROR(VLOOKUP(A44,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":273546},0.92457748790017658,{"$f":"_xlfn.IFS(H44=0%,0,'other funds ftr 2023'!H44<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H44<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H44<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H44<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["39203","HIGHLAND",{"$f":"IFERROR(VLOOKUP(A45,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":44057},{"$f":"IFERROR(VLOOKUP(A45,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":407581.4642160142},{"$f":"IFERROR(VLOOKUP(A45,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":894833.79},{"$f":"IFERROR(VLOOKUP(A45,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":535793.02},{"$f":"IFERROR(VLOOKUP(A45,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":150995},0.92573749562966268,{"$f":"_xlfn.IFS(H45=0%,0,'other funds ftr 2023'!H45<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H45<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H45<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H45<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["23404","HOOD CANAL",{"$f":"IFERROR(VLOOKUP(A46,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A46,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":260770.32273786669},{"$f":"IFERROR(VLOOKUP(A46,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":269499.44},{"$f":"IFERROR(VLOOKUP(A46,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A46,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":23306},0.9578991683365371,{"$f":"_xlfn.IFS(H46=0%,0,'other funds ftr 2023'!H46<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H46<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H46<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H46<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["14028","HOQUIAM",{"$f":"IFERROR(VLOOKUP(A47,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":16916},{"$f":"IFERROR(VLOOKUP(A47,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":800724.74626631523},{"$f":"IFERROR(VLOOKUP(A47,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1229474.3899999999},{"$f":"IFERROR(VLOOKUP(A47,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":196801.09},{"$f":"IFERROR(VLOOKUP(A47,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H47=0%,0,'other funds ftr 2023'!H47<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H47<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H47<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H47<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["10070","INCHELIUM",{"$f":"IFERROR(VLOOKUP(A48,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":110466.80363949927},{"$f":"IFERROR(VLOOKUP(A48,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":169346.23},{"$f":"IFERROR(VLOOKUP(A48,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H48=0%,0,'other funds ftr 2023'!H48<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H48<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H48<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H48<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["08458","KELSO",{"$f":"IFERROR(VLOOKUP(A49,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":50361},{"$f":"IFERROR(VLOOKUP(A49,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1622397.0939286796},{"$f":"IFERROR(VLOOKUP(A49,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3522505.41},{"$f":"IFERROR(VLOOKUP(A49,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":569069.55000000005},{"$f":"IFERROR(VLOOKUP(A49,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H49=0%,0,'other funds ftr 2023'!H49<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H49<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H49<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H49<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["03017","KENNEWICK",{"$f":"IFERROR(VLOOKUP(A50,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":410245},{"$f":"IFERROR(VLOOKUP(A50,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":6180129.4619145431},{"$f":"IFERROR(VLOOKUP(A50,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":11193162.220000001},{"$f":"IFERROR(VLOOKUP(A50,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":5275861.68},{"$f":"IFERROR(VLOOKUP(A50,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":2084988},0.9170793842414835,{"$f":"_xlfn.IFS(H50=0%,0,'other funds ftr 2023'!H50<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H50<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H50<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H50<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["17415","KENT",{"$f":"IFERROR(VLOOKUP(A51,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":896429},{"$f":"IFERROR(VLOOKUP(A51,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":9926183.893273484},{"$f":"IFERROR(VLOOKUP(A51,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":15302895},{"$f":"IFERROR(VLOOKUP(A51,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":13184737.43},{"$f":"IFERROR(VLOOKUP(A51,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H51=0%,0,'other funds ftr 2023'!H51<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H51<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H51<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H51<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["03052","KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(A52,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":47946},{"$f":"IFERROR(VLOOKUP(A52,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":475353.68261765898},{"$f":"IFERROR(VLOOKUP(A52,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1236694.8600000001},{"$f":"IFERROR(VLOOKUP(A52,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":563222.6},{"$f":"IFERROR(VLOOKUP(A52,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":297413},0.8865108833316997,{"$f":"_xlfn.IFS(H52=0%,0,'other funds ftr 2023'!H52<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H52<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H52<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H52<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["19403","KITTITAS",{"$f":"IFERROR(VLOOKUP(A53,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A53,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":98988.091631158532},{"$f":"IFERROR(VLOOKUP(A53,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":302225.87},{"$f":"IFERROR(VLOOKUP(A53,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":65430.239999999998},{"$f":"IFERROR(VLOOKUP(A53,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H53=0%,0,'other funds ftr 2023'!H53<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H53<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H53<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H53<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["29311","LA CONNER",{"$f":"IFERROR(VLOOKUP(A54,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":23805},{"$f":"IFERROR(VLOOKUP(A54,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":265600.64381900697},{"$f":"IFERROR(VLOOKUP(A54,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":403126.38},{"$f":"IFERROR(VLOOKUP(A54,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":13511.55},{"$f":"IFERROR(VLOOKUP(A54,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":149862},0.82490825555519709,{"$f":"_xlfn.IFS(H54=0%,0,'other funds ftr 2023'!H54<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H54<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H54<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H54<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04129","LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(A55,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":49904},{"$f":"IFERROR(VLOOKUP(A55,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":263190.65445626946},{"$f":"IFERROR(VLOOKUP(A55,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":894626},{"$f":"IFERROR(VLOOKUP(A55,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":586932.71},{"$f":"IFERROR(VLOOKUP(A55,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":113947},0.94029813567993226,{"$f":"_xlfn.IFS(H55=0%,0,'other funds ftr 2023'!H55<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H55<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H55<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H55<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["31004","LAKE STEVENS",{"$f":"IFERROR(VLOOKUP(A56,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":89288},{"$f":"IFERROR(VLOOKUP(A56,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":824971.8759564939},{"$f":"IFERROR(VLOOKUP(A56,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2060206.16},{"$f":"IFERROR(VLOOKUP(A56,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1334164.96},{"$f":"IFERROR(VLOOKUP(A56,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H56=0%,0,'other funds ftr 2023'!H56<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H56<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H56<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H56<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["31306","LAKEWOOD",{"$f":"IFERROR(VLOOKUP(A57,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":35921},{"$f":"IFERROR(VLOOKUP(A57,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":475590.12998238171},{"$f":"IFERROR(VLOOKUP(A57,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":828034.89},{"$f":"IFERROR(VLOOKUP(A57,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":491297.69},{"$f":"IFERROR(VLOOKUP(A57,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H57=0%,0,'other funds ftr 2023'!H57<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H57<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H57<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H57<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["01158","LIND",{"$f":"IFERROR(VLOOKUP(A58,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":4406},{"$f":"IFERROR(VLOOKUP(A58,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":127208.45810508136},{"$f":"IFERROR(VLOOKUP(A58,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":161034.76},{"$f":"IFERROR(VLOOKUP(A58,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":40625.949999999997},{"$f":"IFERROR(VLOOKUP(A58,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":33092},0.90967531241634469,{"$f":"_xlfn.IFS(H58=0%,0,'other funds ftr 2023'!H58<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H58<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H58<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H58<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["08122","LONGVIEW",{"$f":"IFERROR(VLOOKUP(A59,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":59527},{"$f":"IFERROR(VLOOKUP(A59,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2545836.7795296675},{"$f":"IFERROR(VLOOKUP(A59,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4188046.47},{"$f":"IFERROR(VLOOKUP(A59,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":734431.48},{"$f":"IFERROR(VLOOKUP(A59,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H59=0%,0,'other funds ftr 2023'!H59<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H59<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H59<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H59<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["20406","LYLE",{"$f":"IFERROR(VLOOKUP(A60,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A60,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":209888.73413200202},{"$f":"IFERROR(VLOOKUP(A60,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":169450.12},{"$f":"IFERROR(VLOOKUP(A60,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A60,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":21555},0.94623265041897453,{"$f":"_xlfn.IFS(H60=0%,0,'other funds ftr 2023'!H60<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H60<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H60<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H60<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["37504","LYNDEN",{"$f":"IFERROR(VLOOKUP(A61,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":53874},{"$f":"IFERROR(VLOOKUP(A61,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":646433.18638381991},{"$f":"IFERROR(VLOOKUP(A61,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1032015.8},{"$f":"IFERROR(VLOOKUP(A61,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":831885.44},{"$f":"IFERROR(VLOOKUP(A61,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":84748},0.96800702376381009,{"$f":"_xlfn.IFS(H61=0%,0,'other funds ftr 2023'!H61<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H61<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H61<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H61<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["39120","MABTON",{"$f":"IFERROR(VLOOKUP(A62,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":44723},{"$f":"IFERROR(VLOOKUP(A62,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":350560.72809546569},{"$f":"IFERROR(VLOOKUP(A62,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":740967.66},{"$f":"IFERROR(VLOOKUP(A62,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":517623.61},{"$f":"IFERROR(VLOOKUP(A62,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":337724},0.83042570300398821,{"$f":"_xlfn.IFS(H62=0%,0,'other funds ftr 2023'!H62<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H62<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H62<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H62<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04019","MANSON",{"$f":"IFERROR(VLOOKUP(A63,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":30676},{"$f":"IFERROR(VLOOKUP(A63,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":193160.38655899171},{"$f":"IFERROR(VLOOKUP(A63,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":457234.8},{"$f":"IFERROR(VLOOKUP(A63,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":369614.5},{"$f":"IFERROR(VLOOKUP(A63,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":58487},0.9472697076760469,{"$f":"_xlfn.IFS(H63=0%,0,'other funds ftr 2023'!H63<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H63<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H63<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H63<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["33207","MARY WALKER",{"$f":"IFERROR(VLOOKUP(A64,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A64,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":317577.37680832011},{"$f":"IFERROR(VLOOKUP(A64,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":406119.26},{"$f":"IFERROR(VLOOKUP(A64,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A64,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H64=0%,0,'other funds ftr 2023'!H64<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H64<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H64<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H64<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["31025","MARYSVILLE",{"$f":"IFERROR(VLOOKUP(A65,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":173829},{"$f":"IFERROR(VLOOKUP(A65,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2158514.3641897091},{"$f":"IFERROR(VLOOKUP(A65,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":6308840.5700000003},{"$f":"IFERROR(VLOOKUP(A65,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1888846.96},{"$f":"IFERROR(VLOOKUP(A65,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":194125},0.98189834221776129,{"$f":"_xlfn.IFS(H65=0%,0,'other funds ftr 2023'!H65<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H65<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H65<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H65<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["NULL","MASA - CWU",{"$f":"IFERROR(VLOOKUP(A66,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},{"$f":"IF(G66=0,0,(SUM(C66:F66)/SUM(C66:G66)))","v":0},{"$f":"_xlfn.IFS(H66=0%,0,'other funds ftr 2023'!H66<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H66<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H66<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H66<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["37505","MERIDIAN",{"$f":"IFERROR(VLOOKUP(A67,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":31846},{"$f":"IFERROR(VLOOKUP(A67,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":366312.13895083132},{"$f":"IFERROR(VLOOKUP(A67,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":496730.75},{"$f":"IFERROR(VLOOKUP(A67,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":402583.4},{"$f":"IFERROR(VLOOKUP(A67,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":31830},0.97605510780762872,{"$f":"_xlfn.IFS(H67=0%,0,'other funds ftr 2023'!H67<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H67<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H67<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H67<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["31103","MONROE",{"$f":"IFERROR(VLOOKUP(A68,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":106139},{"$f":"IFERROR(VLOOKUP(A68,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":627963.66677285358},{"$f":"IFERROR(VLOOKUP(A68,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1634801.93},{"$f":"IFERROR(VLOOKUP(A68,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1464275.55},{"$f":"IFERROR(VLOOKUP(A68,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H68=0%,0,'other funds ftr 2023'!H68<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H68<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H68<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H68<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["14066","MONTESANO",{"$f":"IFERROR(VLOOKUP(A69,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A69,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":317565.72548368166},{"$f":"IFERROR(VLOOKUP(A69,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":357840.71},{"$f":"IFERROR(VLOOKUP(A69,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":59986.96},{"$f":"IFERROR(VLOOKUP(A69,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H69=0%,0,'other funds ftr 2023'!H69<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H69<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H69<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H69<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["13161","MOSES LAKE",{"$f":"IFERROR(VLOOKUP(A70,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":173263},{"$f":"IFERROR(VLOOKUP(A70,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3076356.3155776989},{"$f":"IFERROR(VLOOKUP(A70,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":6034920.0700000003},{"$f":"IFERROR(VLOOKUP(A70,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2044685.59},{"$f":"IFERROR(VLOOKUP(A70,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":322609},0.97231259897144173,{"$f":"_xlfn.IFS(H70=0%,0,'other funds ftr 2023'!H70<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H70<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H70<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H70<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["21206","MOSSYROCK",{"$f":"IFERROR(VLOOKUP(A71,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A71,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":186389.99314838697},{"$f":"IFERROR(VLOOKUP(A71,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":419313.75},{"$f":"IFERROR(VLOOKUP(A71,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":95236.22},{"$f":"IFERROR(VLOOKUP(A71,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34685},0.95284961531001833,{"$f":"_xlfn.IFS(H71=0%,0,'other funds ftr 2023'!H71<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H71<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H71<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H71<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["39209","MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(A72,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":56789},{"$f":"IFERROR(VLOOKUP(A72,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":536768.00186008122},{"$f":"IFERROR(VLOOKUP(A72,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":854938.71},{"$f":"IFERROR(VLOOKUP(A72,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":200782.03},{"$f":"IFERROR(VLOOKUP(A72,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":178880},0.9021528635608892,{"$f":"_xlfn.IFS(H72=0%,0,'other funds ftr 2023'!H72<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H72<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H72<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H72<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["37507","MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(A73,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":22146},{"$f":"IFERROR(VLOOKUP(A73,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":754943.35555753019},{"$f":"IFERROR(VLOOKUP(A73,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":895135.94},{"$f":"IFERROR(VLOOKUP(A73,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":160484.20000000001},{"$f":"IFERROR(VLOOKUP(A73,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":32974},0.98232604829355252,{"$f":"_xlfn.IFS(H73=0%,0,'other funds ftr 2023'!H73<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H73<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H73<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H73<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["29320","MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(A74,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":235899},{"$f":"IFERROR(VLOOKUP(A74,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1954290.2565039375},{"$f":"IFERROR(VLOOKUP(A74,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5223303.37},{"$f":"IFERROR(VLOOKUP(A74,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3119316.78},{"$f":"IFERROR(VLOOKUP(A74,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1143646},0.90205537894976462,{"$f":"_xlfn.IFS(H74=0%,0,'other funds ftr 2023'!H74<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H74<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H74<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H74<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["17903","MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(A75,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":472062.9},{"$f":"IFERROR(VLOOKUP(A75,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H75=0%,0,'other funds ftr 2023'!H75<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H75<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H75<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H75<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["31006","MUKILTEO",{"$f":"IFERROR(VLOOKUP(A76,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":502629},{"$f":"IFERROR(VLOOKUP(A76,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3423301.6248516268},{"$f":"IFERROR(VLOOKUP(A76,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8731601.6799999997},{"$f":"IFERROR(VLOOKUP(A76,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":7315002.04},{"$f":"IFERROR(VLOOKUP(A76,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H76=0%,0,'other funds ftr 2023'!H76<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H76<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H76<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H76<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39003","NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(A77,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":10225},{"$f":"IFERROR(VLOOKUP(A77,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":318599.21328916837},{"$f":"IFERROR(VLOOKUP(A77,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":858263.3},{"$f":"IFERROR(VLOOKUP(A77,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":111568.25},{"$f":"IFERROR(VLOOKUP(A77,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H77=0%,0,'other funds ftr 2023'!H77<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H77<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H77<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H77<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["25155","NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(A78,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":1496},{"$f":"IFERROR(VLOOKUP(A78,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":89939.057185993704},{"$f":"IFERROR(VLOOKUP(A78,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":206840.55},{"$f":"IFERROR(VLOOKUP(A78,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":16303.36},{"$f":"IFERROR(VLOOKUP(A78,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":38126},0.89190398903598422,{"$f":"_xlfn.IFS(H78=0%,0,'other funds ftr 2023'!H78<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H78<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H78<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H78<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["24014","NESPELEM",{"$f":"IFERROR(VLOOKUP(A79,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A79,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":185323.45096230798},{"$f":"IFERROR(VLOOKUP(A79,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":118854.04},{"$f":"IFERROR(VLOOKUP(A79,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A79,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":47103},0.86591057228665136,{"$f":"_xlfn.IFS(H79=0%,0,'other funds ftr 2023'!H79<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H79<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H79<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H79<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["37506","NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(A80,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":43033},{"$f":"IFERROR(VLOOKUP(A80,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":464816.24354265135},{"$f":"IFERROR(VLOOKUP(A80,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1253672.06},{"$f":"IFERROR(VLOOKUP(A80,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":459483.16},{"$f":"IFERROR(VLOOKUP(A80,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":93700},0.95951967023185658,{"$f":"_xlfn.IFS(H80=0%,0,'other funds ftr 2023'!H80<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H80<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H80<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H80<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["14064","NORTH BEACH",{"$f":"IFERROR(VLOOKUP(A81,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A81,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":337512.12929135608},{"$f":"IFERROR(VLOOKUP(A81,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":513025.59},{"$f":"IFERROR(VLOOKUP(A81,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":15617.52},{"$f":"IFERROR(VLOOKUP(A81,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H81=0%,0,'other funds ftr 2023'!H81<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H81<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H81<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H81<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["11051","NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(A82,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":102147},{"$f":"IFERROR(VLOOKUP(A82,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":688897.83197316225},{"$f":"IFERROR(VLOOKUP(A82,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1610555.33},{"$f":"IFERROR(VLOOKUP(A82,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1151613.05},{"$f":"IFERROR(VLOOKUP(A82,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":537860},0.86852838555275202,{"$f":"_xlfn.IFS(H82=0%,0,'other funds ftr 2023'!H82<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H82<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H82<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H82<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["18400","NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(A83,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":40603},{"$f":"IFERROR(VLOOKUP(A83,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":969649.77957572986},{"$f":"IFERROR(VLOOKUP(A83,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1572116.87},{"$f":"IFERROR(VLOOKUP(A83,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":534203.18999999994},{"$f":"IFERROR(VLOOKUP(A83,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H83=0%,0,'other funds ftr 2023'!H83<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H83<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H83<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H83<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["34003","NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A84,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":134464},{"$f":"IFERROR(VLOOKUP(A84,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3278866.0426155431},{"$f":"IFERROR(VLOOKUP(A84,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5480674.4800000004},{"$f":"IFERROR(VLOOKUP(A84,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1627848.1},{"$f":"IFERROR(VLOOKUP(A84,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":34019},0.9967772438680369,{"$f":"_xlfn.IFS(H84=0%,0,'other funds ftr 2023'!H84<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H84<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H84<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H84<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["15201","OAK HARBOR",{"$f":"IFERROR(VLOOKUP(A85,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":33559},{"$f":"IFERROR(VLOOKUP(A85,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":861910.91517842654},{"$f":"IFERROR(VLOOKUP(A85,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1973497.84},{"$f":"IFERROR(VLOOKUP(A85,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":472705.73},{"$f":"IFERROR(VLOOKUP(A85,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":15915},0.99525999089219708,{"$f":"_xlfn.IFS(H85=0%,0,'other funds ftr 2023'!H85<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H85<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H85<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H85<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["25101","OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(A86,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":5901},{"$f":"IFERROR(VLOOKUP(A86,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":394302.07869801356},{"$f":"IFERROR(VLOOKUP(A86,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":739720.95},{"$f":"IFERROR(VLOOKUP(A86,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":94827.92},{"$f":"IFERROR(VLOOKUP(A86,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":21545},0.98285039216060455,{"$f":"_xlfn.IFS(H86=0%,0,'other funds ftr 2023'!H86<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H86<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H86<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H86<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["14172","OCOSTA",{"$f":"IFERROR(VLOOKUP(A87,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":8594},{"$f":"IFERROR(VLOOKUP(A87,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":424841.04368364514},{"$f":"IFERROR(VLOOKUP(A87,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":435313.31},{"$f":"IFERROR(VLOOKUP(A87,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":111159.95},{"$f":"IFERROR(VLOOKUP(A87,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":20892},0.97912470657422579,{"$f":"_xlfn.IFS(H87=0%,0,'other funds ftr 2023'!H87<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H87<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H87<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H87<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["24105","OKANOGAN",{"$f":"IFERROR(VLOOKUP(A88,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":12242},{"$f":"IFERROR(VLOOKUP(A88,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":566850.70043574646},{"$f":"IFERROR(VLOOKUP(A88,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":857590.32},{"$f":"IFERROR(VLOOKUP(A88,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":139149.69},{"$f":"IFERROR(VLOOKUP(A88,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H88=0%,0,'other funds ftr 2023'!H88<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H88<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H88<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H88<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["34111","OLYMPIA",{"$f":"IFERROR(VLOOKUP(A89,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":42860},{"$f":"IFERROR(VLOOKUP(A89,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2037500.76826218},{"$f":"IFERROR(VLOOKUP(A89,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2273132.2200000002},{"$f":"IFERROR(VLOOKUP(A89,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":610219.42000000004},{"$f":"IFERROR(VLOOKUP(A89,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":21390},0.99570921552894309,{"$f":"_xlfn.IFS(H89=0%,0,'other funds ftr 2023'!H89<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H89<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H89<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H89<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["24019","OMAK",{"$f":"IFERROR(VLOOKUP(A90,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":43785},{"$f":"IFERROR(VLOOKUP(A90,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1099174.2277958891},{"$f":"IFERROR(VLOOKUP(A90,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3213734.25},{"$f":"IFERROR(VLOOKUP(A90,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":556412.23},{"$f":"IFERROR(VLOOKUP(A90,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H90=0%,0,'other funds ftr 2023'!H90<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H90<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H90<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H90<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["09013","ORONDO",{"$f":"IFERROR(VLOOKUP(A91,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":7887},{"$f":"IFERROR(VLOOKUP(A91,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":144187.97809545032},{"$f":"IFERROR(VLOOKUP(A91,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":105347.9},{"$f":"IFERROR(VLOOKUP(A91,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":82885.11},{"$f":"IFERROR(VLOOKUP(A91,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":39888},0.89508568935770594,{"$f":"_xlfn.IFS(H91=0%,0,'other funds ftr 2023'!H91<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H91<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H91<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H91<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["24410","OROVILLE",{"$f":"IFERROR(VLOOKUP(A92,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A92,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":762332.49665507383},{"$f":"IFERROR(VLOOKUP(A92,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":396872.75},{"$f":"IFERROR(VLOOKUP(A92,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":95644.51},{"$f":"IFERROR(VLOOKUP(A92,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H92=0%,0,'other funds ftr 2023'!H92<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H92<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H92<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H92<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["01147","OTHELLO",{"$f":"IFERROR(VLOOKUP(A93,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":260873},{"$f":"IFERROR(VLOOKUP(A93,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1849305.7970697989},{"$f":"IFERROR(VLOOKUP(A93,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3857561.6000000001},{"$f":"IFERROR(VLOOKUP(A93,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3055520.73},{"$f":"IFERROR(VLOOKUP(A93,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":587386},0.93888174310910433,{"$f":"_xlfn.IFS(H93=0%,0,'other funds ftr 2023'!H93<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H93<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H93<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H93<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["11001","PASCO",{"$f":"IFERROR(VLOOKUP(A94,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":891307},{"$f":"IFERROR(VLOOKUP(A94,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":6389658.6512811938},{"$f":"IFERROR(VLOOKUP(A94,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":14083268.539999999},{"$f":"IFERROR(VLOOKUP(A94,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":10686156.49},{"$f":"IFERROR(VLOOKUP(A94,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1286653},0.96140470605909012,{"$f":"_xlfn.IFS(H94=0%,0,'other funds ftr 2023'!H94<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H94<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H94<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H94<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["24122","PATEROS",{"$f":"IFERROR(VLOOKUP(A95,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A95,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":142147.16546188557},{"$f":"IFERROR(VLOOKUP(A95,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":209271.48},{"$f":"IFERROR(VLOOKUP(A95,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":43510.239999999998},{"$f":"IFERROR(VLOOKUP(A95,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":28607},0.93245672685136771,{"$f":"_xlfn.IFS(H95=0%,0,'other funds ftr 2023'!H95<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H95<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H95<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H95<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["03050","PATERSON",{"$f":"IFERROR(VLOOKUP(A96,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A96,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":17281.584593040319},{"$f":"IFERROR(VLOOKUP(A96,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":133814.68},{"$f":"IFERROR(VLOOKUP(A96,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A96,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":19302},0.88672419847644168,{"$f":"_xlfn.IFS(H96=0%,0,'other funds ftr 2023'!H96<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H96<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H96<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H96<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04901","PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(A97,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A97,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":59572.088587619925},{"$f":"IFERROR(VLOOKUP(A97,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":55677.16},{"$f":"IFERROR(VLOOKUP(A97,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":49739.23},{"$f":"IFERROR(VLOOKUP(A97,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":8355},0.95180089803161072,{"$f":"_xlfn.IFS(H97=0%,0,'other funds ftr 2023'!H97<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H97<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H97<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H97<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["36402","PRESCOTT",{"$f":"IFERROR(VLOOKUP(A98,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":13081},{"$f":"IFERROR(VLOOKUP(A98,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":81185.291102676696},{"$f":"IFERROR(VLOOKUP(A98,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":208929.59},{"$f":"IFERROR(VLOOKUP(A98,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":159441.54999999999},{"$f":"IFERROR(VLOOKUP(A98,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":17398},{"$f":"IF(G98=0,0,(SUM(C98:F98)/SUM(C98:G98)))","v":0.96375684194802969},{"$f":"_xlfn.IFS(H98=0%,0,'other funds ftr 2023'!H98<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H98<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H98<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H98<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["03116","PROSSER",{"$f":"IFERROR(VLOOKUP(A99,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":84007},{"$f":"IFERROR(VLOOKUP(A99,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":806733.97753056721},{"$f":"IFERROR(VLOOKUP(A99,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1959948.81},{"$f":"IFERROR(VLOOKUP(A99,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1020140.12},{"$f":"IFERROR(VLOOKUP(A99,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":651676},0.85590378137154588,{"$f":"_xlfn.IFS(H99=0%,0,'other funds ftr 2023'!H99<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H99<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H99<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H99<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["27003","PUYALLUP",{"$f":"IFERROR(VLOOKUP(A100,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":235939},{"$f":"IFERROR(VLOOKUP(A100,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":3409638.7995049697},{"$f":"IFERROR(VLOOKUP(A100,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8044192.4199999999},{"$f":"IFERROR(VLOOKUP(A100,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3318635.59},{"$f":"IFERROR(VLOOKUP(A100,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":11937},0.9992052777921655,{"$f":"_xlfn.IFS(H100=0%,0,'other funds ftr 2023'!H100<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H100<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H100<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H100<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["05402","QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(A101,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":42552},{"$f":"IFERROR(VLOOKUP(A101,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":748307.21966737905},{"$f":"IFERROR(VLOOKUP(A101,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2295420.5699999998},{"$f":"IFERROR(VLOOKUP(A101,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":551002.24},{"$f":"IFERROR(VLOOKUP(A101,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":62777},0.98303351392595395,{"$f":"_xlfn.IFS(H101=0%,0,'other funds ftr 2023'!H101<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H101<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H101<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H101<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["13144","QUINCY",{"$f":"IFERROR(VLOOKUP(A102,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":170108},{"$f":"IFERROR(VLOOKUP(A102,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1065928.7722016177},{"$f":"IFERROR(VLOOKUP(A102,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2655930.63},{"$f":"IFERROR(VLOOKUP(A102,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2096829.91},{"$f":"IFERROR(VLOOKUP(A102,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":447115},0.93052810878850378,{"$f":"_xlfn.IFS(H102=0%,0,'other funds ftr 2023'!H102<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H102<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H102<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H102<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["22009","REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(A103,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A103,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":235654.98902208306},{"$f":"IFERROR(VLOOKUP(A103,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":223474.68},{"$f":"IFERROR(VLOOKUP(A103,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A103,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H103=0%,0,'other funds ftr 2023'!H103<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H103<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H103<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H103<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["17403","RENTON",{"$f":"IFERROR(VLOOKUP(A104,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":468063},{"$f":"IFERROR(VLOOKUP(A104,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":4773064.0653591305},{"$f":"IFERROR(VLOOKUP(A104,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":8558075.1899999995},{"$f":"IFERROR(VLOOKUP(A104,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":6499980.7400000002},{"$f":"IFERROR(VLOOKUP(A104,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H104=0%,0,'other funds ftr 2023'!H104<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H104<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H104<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H104<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["03400","RICHLAND",{"$f":"IFERROR(VLOOKUP(A105,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":124039},{"$f":"IFERROR(VLOOKUP(A105,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2673798.0629778979},{"$f":"IFERROR(VLOOKUP(A105,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4547529.46},{"$f":"IFERROR(VLOOKUP(A105,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1524026.5},{"$f":"IFERROR(VLOOKUP(A105,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":151597},0.98319508173561232,{"$f":"_xlfn.IFS(H105=0%,0,'other funds ftr 2023'!H105<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H105<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H105<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H105<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["06122","RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(A106,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":20392},{"$f":"IFERROR(VLOOKUP(A106,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":407868.55807550525},{"$f":"IFERROR(VLOOKUP(A106,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":669470.49},{"$f":"IFERROR(VLOOKUP(A106,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":285700.14},{"$f":"IFERROR(VLOOKUP(A106,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":22579},0.98394108364825916,{"$f":"_xlfn.IFS(H106=0%,0,'other funds ftr 2023'!H106<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H106<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H106<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H106<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["17407","RIVERVIEW",{"$f":"IFERROR(VLOOKUP(A107,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":27930},{"$f":"IFERROR(VLOOKUP(A107,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":321677.46655766282},{"$f":"IFERROR(VLOOKUP(A107,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":358348.96},{"$f":"IFERROR(VLOOKUP(A107,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":396825.52},{"$f":"IFERROR(VLOOKUP(A107,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":7560},0.99320352880389362,{"$f":"_xlfn.IFS(H107=0%,0,'other funds ftr 2023'!H107<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H107<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H107<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H107<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["34401","ROCHESTER",{"$f":"IFERROR(VLOOKUP(A108,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":37059},{"$f":"IFERROR(VLOOKUP(A108,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":697372.79279958759},{"$f":"IFERROR(VLOOKUP(A108,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1283498.95},{"$f":"IFERROR(VLOOKUP(A108,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":355936.42},{"$f":"IFERROR(VLOOKUP(A108,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":25703},0.98928849824919796,{"$f":"_xlfn.IFS(H108=0%,0,'other funds ftr 2023'!H108<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H108<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H108<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H108<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["20403","ROOSEVELT",{"$f":"IFERROR(VLOOKUP(A109,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A109,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":22014.642885535184},{"$f":"IFERROR(VLOOKUP(A109,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A109,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A109,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":24411},0.47419144932065715,{"$f":"_xlfn.IFS(H109=0%,0,'other funds ftr 2023'!H109<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H109<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H109<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H109<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["13160","ROYAL",{"$f":"IFERROR(VLOOKUP(A110,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":108048},{"$f":"IFERROR(VLOOKUP(A110,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":649743.48180994717},{"$f":"IFERROR(VLOOKUP(A110,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1447546.58},{"$f":"IFERROR(VLOOKUP(A110,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1214899.71},{"$f":"IFERROR(VLOOKUP(A110,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":157560},0.95596173678639951,{"$f":"_xlfn.IFS(H110=0%,0,'other funds ftr 2023'!H110<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H110<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H110<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H110<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["17001","SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A111,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":936430},{"$f":"IFERROR(VLOOKUP(A111,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":16468801.926527068},{"$f":"IFERROR(VLOOKUP(A111,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":20517581.5},{"$f":"IFERROR(VLOOKUP(A111,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":12857099.58},{"$f":"IFERROR(VLOOKUP(A111,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":25449},0.99949908830495626,{"$f":"_xlfn.IFS(H111=0%,0,'other funds ftr 2023'!H111<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H111<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H111<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H111<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["29101","SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(A112,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":59585},{"$f":"IFERROR(VLOOKUP(A112,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1001971.4388949209},{"$f":"IFERROR(VLOOKUP(A112,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2426051.7999999998},{"$f":"IFERROR(VLOOKUP(A112,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":700546.98},{"$f":"IFERROR(VLOOKUP(A112,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":114056},0.97348898178241994,{"$f":"_xlfn.IFS(H112=0%,0,'other funds ftr 2023'!H112<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H112<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H112<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H112<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["39119","SELAH",{"$f":"IFERROR(VLOOKUP(A113,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":56436},{"$f":"IFERROR(VLOOKUP(A113,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":762487.99523168197},{"$f":"IFERROR(VLOOKUP(A113,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2659878.58},{"$f":"IFERROR(VLOOKUP(A113,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":652362.94999999995},{"$f":"IFERROR(VLOOKUP(A113,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":137775},0.96772618424040402,{"$f":"_xlfn.IFS(H113=0%,0,'other funds ftr 2023'!H113<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H113<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H113<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H113<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["23309","SHELTON",{"$f":"IFERROR(VLOOKUP(A114,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":137202},{"$f":"IFERROR(VLOOKUP(A114,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1796921.1694907716},{"$f":"IFERROR(VLOOKUP(A114,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3256018.86},{"$f":"IFERROR(VLOOKUP(A114,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1642799.18},{"$f":"IFERROR(VLOOKUP(A114,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H114=0%,0,'other funds ftr 2023'!H114<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H114<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H114<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H114<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["31201","SNOHOMISH",{"$f":"IFERROR(VLOOKUP(A115,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":68288},{"$f":"IFERROR(VLOOKUP(A115,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":371845.7848689172},{"$f":"IFERROR(VLOOKUP(A115,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1506024.09},{"$f":"IFERROR(VLOOKUP(A115,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1113764.42},{"$f":"IFERROR(VLOOKUP(A115,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":47059},0.98485378715420124,{"$f":"_xlfn.IFS(H115=0%,0,'other funds ftr 2023'!H115<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H115<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H115<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H115<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["13156","SOAP LAKE",{"$f":"IFERROR(VLOOKUP(A116,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":16861},{"$f":"IFERROR(VLOOKUP(A116,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":325281.45724348008},{"$f":"IFERROR(VLOOKUP(A116,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":425755.11},{"$f":"IFERROR(VLOOKUP(A116,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":208029.36},{"$f":"IFERROR(VLOOKUP(A116,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H116=0%,0,'other funds ftr 2023'!H116<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H116<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H116<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H116<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["32081","SPOKANE",{"$f":"IFERROR(VLOOKUP(A117,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":312096},{"$f":"IFERROR(VLOOKUP(A117,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":13845067.75352983},{"$f":"IFERROR(VLOOKUP(A117,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":17042157.940000001},{"$f":"IFERROR(VLOOKUP(A117,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3685459.67},{"$f":"IFERROR(VLOOKUP(A117,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H117=0%,0,'other funds ftr 2023'!H117<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H117<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H117<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H117<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["31401","STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(A118,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":21956},{"$f":"IFERROR(VLOOKUP(A118,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":621807.16023586481},{"$f":"IFERROR(VLOOKUP(A118,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":1081488.73},{"$f":"IFERROR(VLOOKUP(A118,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":276372.14},{"$f":"IFERROR(VLOOKUP(A118,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":11668},0.99420451686850764,{"$f":"_xlfn.IFS(H118=0%,0,'other funds ftr 2023'!H118<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H118<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H118<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H118<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["30303","STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(A119,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A119,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":251538.90858973516},{"$f":"IFERROR(VLOOKUP(A119,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":466169.63},{"$f":"IFERROR(VLOOKUP(A119,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":26437.49},{"$f":"IFERROR(VLOOKUP(A119,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H119=0%,0,'other funds ftr 2023'!H119<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H119<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H119<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H119<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["27320","SUMNER",{"$f":"IFERROR(VLOOKUP(A120,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":73242},{"$f":"IFERROR(VLOOKUP(A120,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1003510.5655291684},{"$f":"IFERROR(VLOOKUP(A120,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2329207.0499999998},{"$f":"IFERROR(VLOOKUP(A120,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1065250.79},{"$f":"IFERROR(VLOOKUP(A120,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H120=0%,0,'other funds ftr 2023'!H120<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H120<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H120<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H120<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39201","SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(A121,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":283613},{"$f":"IFERROR(VLOOKUP(A121,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2494920.935762791},{"$f":"IFERROR(VLOOKUP(A121,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":5817614.3099999996},{"$f":"IFERROR(VLOOKUP(A121,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":3200875.87},{"$f":"IFERROR(VLOOKUP(A121,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1411960},0.89310608691587012,{"$f":"_xlfn.IFS(H121=0%,0,'other funds ftr 2023'!H121<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H121<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H121<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H121<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["27010","TACOMA",{"$f":"IFERROR(VLOOKUP(A122,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":435754},{"$f":"IFERROR(VLOOKUP(A122,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":10316420.056923801},{"$f":"IFERROR(VLOOKUP(A122,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":17082649.559999999},{"$f":"IFERROR(VLOOKUP(A122,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":5768295.2699999996},{"$f":"IFERROR(VLOOKUP(A122,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H122=0%,0,'other funds ftr 2023'!H122<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H122<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H122<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H122<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["14077","TAHOLAH",{"$f":"IFERROR(VLOOKUP(A123,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A123,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":139668.27850836157},{"$f":"IFERROR(VLOOKUP(A123,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":142126.18},{"$f":"IFERROR(VLOOKUP(A123,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A123,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":91729},0.75442238523301053,{"$f":"_xlfn.IFS(H123=0%,0,'other funds ftr 2023'!H123<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H123<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H123<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H123<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["24404","TONASKET",{"$f":"IFERROR(VLOOKUP(A124,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":18439},{"$f":"IFERROR(VLOOKUP(A124,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":835226.14691264147},{"$f":"IFERROR(VLOOKUP(A124,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":951351.76},{"$f":"IFERROR(VLOOKUP(A124,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":208437.68},{"$f":"IFERROR(VLOOKUP(A124,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":289280},0.8743754483716476,{"$f":"_xlfn.IFS(H124=0%,0,'other funds ftr 2023'!H124<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H124<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H124<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H124<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["39202","TOPPENISH",{"$f":"IFERROR(VLOOKUP(A125,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":201315},{"$f":"IFERROR(VLOOKUP(A125,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1687935.6490707954},{"$f":"IFERROR(VLOOKUP(A125,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3771745.66},{"$f":"IFERROR(VLOOKUP(A125,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1954741.15},{"$f":"IFERROR(VLOOKUP(A125,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":599293},0.92704920535768942,{"$f":"_xlfn.IFS(H125=0%,0,'other funds ftr 2023'!H125<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H125<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H125<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H125<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["20400","TROUT LAKE",{"$f":"IFERROR(VLOOKUP(A126,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A126,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":95138.333693290857},{"$f":"IFERROR(VLOOKUP(A126,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":43219.65},{"$f":"IFERROR(VLOOKUP(A126,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":25518.83},{"$f":"IFERROR(VLOOKUP(A126,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H126=0%,0,'other funds ftr 2023'!H126<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H126<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H126<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H126<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39002","UNION GAP",{"$f":"IFERROR(VLOOKUP(A127,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":20886},{"$f":"IFERROR(VLOOKUP(A127,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":326869.16545637883},{"$f":"IFERROR(VLOOKUP(A127,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":498584.36},{"$f":"IFERROR(VLOOKUP(A127,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":225892.54},{"$f":"IFERROR(VLOOKUP(A127,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":58417},0.94833321692401484,{"$f":"_xlfn.IFS(H127=0%,0,'other funds ftr 2023'!H127<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H127<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H127<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H127<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["06037","VANCOUVER",{"$f":"IFERROR(VLOOKUP(A128,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":465566},{"$f":"IFERROR(VLOOKUP(A128,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":6788803.3520407174},{"$f":"IFERROR(VLOOKUP(A128,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":11875011.720000001},{"$f":"IFERROR(VLOOKUP(A128,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":5919470.6699999999},{"$f":"IFERROR(VLOOKUP(A128,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":38638},0.99845986982367341,{"$f":"_xlfn.IFS(H128=0%,0,'other funds ftr 2023'!H128<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H128<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H128<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H128<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["34901","WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(A129,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":132193.79},{"$f":"IFERROR(VLOOKUP(A129,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H129=0%,0,'other funds ftr 2023'!H129<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H129<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H129<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H129<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["13073","WAHLUKE",{"$f":"IFERROR(VLOOKUP(A130,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":172393},{"$f":"IFERROR(VLOOKUP(A130,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":628591.86991497094},{"$f":"IFERROR(VLOOKUP(A130,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2196617.9500000002},{"$f":"IFERROR(VLOOKUP(A130,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2056816.41},{"$f":"IFERROR(VLOOKUP(A130,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1500561},{"$f":"IF(G130=0,0,(SUM(C130:F130)/SUM(C130:G130)))","v":0.77108077410334697},{"$f":"_xlfn.IFS(H130=0%,0,'other funds ftr 2023'!H130<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H130<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H130<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H130<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["36140","WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A131,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":115164},{"$f":"IFERROR(VLOOKUP(A131,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1515574.7143018669},{"$f":"IFERROR(VLOOKUP(A131,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":3932190.07},{"$f":"IFERROR(VLOOKUP(A131,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1334694.69},{"$f":"IFERROR(VLOOKUP(A131,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":38723},0.99441737806156849,{"$f":"_xlfn.IFS(H131=0%,0,'other funds ftr 2023'!H131<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H131<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H131<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H131<=Assumptions!$E$60,Assumptions!$B$60)","v":0.95}]
["39207","WAPATO",{"$f":"IFERROR(VLOOKUP(A132,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":192127},{"$f":"IFERROR(VLOOKUP(A132,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1747608.8647949211},{"$f":"IFERROR(VLOOKUP(A132,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2788498.6},{"$f":"IFERROR(VLOOKUP(A132,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":1747630.45},{"$f":"IFERROR(VLOOKUP(A132,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":648589},0.90896298751359528,{"$f":"_xlfn.IFS(H132=0%,0,'other funds ftr 2023'!H132<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H132<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H132<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H132<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["13146","WARDEN",{"$f":"IFERROR(VLOOKUP(A133,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":34239},{"$f":"IFERROR(VLOOKUP(A133,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":359533.34196567081},{"$f":"IFERROR(VLOOKUP(A133,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":776395.3},{"$f":"IFERROR(VLOOKUP(A133,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":425041.38},{"$f":"IFERROR(VLOOKUP(A133,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":218485},0.87953590994185049,{"$f":"_xlfn.IFS(H133=0%,0,'other funds ftr 2023'!H133<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H133<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H133<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H133<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["34979","WASHINGTON MILITARY DEPARTMENT",{"$f":"IFERROR(VLOOKUP(A134,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H134=0%,0,'other funds ftr 2023'!H134<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H134<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H134<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H134<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["09209","WATERVILLE",{"$f":"IFERROR(VLOOKUP(A135,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A135,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":89743.330034408529},{"$f":"IFERROR(VLOOKUP(A135,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":115425.56},{"$f":"IFERROR(VLOOKUP(A135,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":32153.71},{"$f":"IFERROR(VLOOKUP(A135,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":14881},0.94099608412421643,{"$f":"_xlfn.IFS(H135=0%,0,'other funds ftr 2023'!H135<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H135<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H135<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H135<=Assumptions!$E$60,Assumptions!$B$60)","v":1.05}]
["33049","WELLPINIT",{"$f":"IFERROR(VLOOKUP(A136,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":18108},{"$f":"IFERROR(VLOOKUP(A136,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":184634.95350579094},{"$f":"IFERROR(VLOOKUP(A136,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":340874.22},{"$f":"IFERROR(VLOOKUP(A136,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A136,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":74331},0.87971321352355536,{"$f":"_xlfn.IFS(H136=0%,0,'other funds ftr 2023'!H136<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H136<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H136<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H136<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04246","WENATCHEE",{"$f":"IFERROR(VLOOKUP(A137,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":223580},{"$f":"IFERROR(VLOOKUP(A137,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":2274377.9531562934},{"$f":"IFERROR(VLOOKUP(A137,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":4701509.97},{"$f":"IFERROR(VLOOKUP(A137,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":2553039.12},{"$f":"IFERROR(VLOOKUP(A137,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":1269609},0.88481258997556023,{"$f":"_xlfn.IFS(H137=0%,0,'other funds ftr 2023'!H137<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H137<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H137<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H137<=Assumptions!$E$60,Assumptions!$B$60)","v":1.1000000000000001}]
["39208","WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(A138,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":66429},{"$f":"IFERROR(VLOOKUP(A138,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1198212.9255389941},{"$f":"IFERROR(VLOOKUP(A138,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2316654.0299999998},{"$f":"IFERROR(VLOOKUP(A138,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":800584.43},{"$f":"IFERROR(VLOOKUP(A138,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":118030},0.97377058877010003,{"$f":"_xlfn.IFS(H138=0%,0,'other funds ftr 2023'!H138<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H138<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H138<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H138<=Assumptions!$E$60,Assumptions!$B$60)","v":1}]
["21303","WHITE PASS",{"$f":"IFERROR(VLOOKUP(A139,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A139,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":239871.54363057073},{"$f":"IFERROR(VLOOKUP(A139,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":272096.78999999998},{"$f":"IFERROR(VLOOKUP(A139,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A139,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H139=0%,0,'other funds ftr 2023'!H139<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H139<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H139<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H139<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["20405","WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(A140,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":25347},{"$f":"IFERROR(VLOOKUP(A140,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":252416.76801653919},{"$f":"IFERROR(VLOOKUP(A140,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":349456.32},{"$f":"IFERROR(VLOOKUP(A140,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":287050.26},{"$f":"IFERROR(VLOOKUP(A140,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H140=0%,0,'other funds ftr 2023'!H140<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H140<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H140<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H140<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["21232","WINLOCK",{"$f":"IFERROR(VLOOKUP(A141,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A141,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":235114.06288255472},{"$f":"IFERROR(VLOOKUP(A141,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":639969.11},{"$f":"IFERROR(VLOOKUP(A141,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":70094.05},{"$f":"IFERROR(VLOOKUP(A141,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H141=0%,0,'other funds ftr 2023'!H141<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H141<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H141<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H141<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["20094","WISHRAM",{"$f":"IFERROR(VLOOKUP(A142,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A142,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":35263.756623595065},{"$f":"IFERROR(VLOOKUP(A142,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":62336.03},{"$f":"IFERROR(VLOOKUP(A142,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A142,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H142=0%,0,'other funds ftr 2023'!H142<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H142<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H142<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H142<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["08404","WOODLAND",{"$f":"IFERROR(VLOOKUP(A143,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":27740},{"$f":"IFERROR(VLOOKUP(A143,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":409407.68470975262},{"$f":"IFERROR(VLOOKUP(A143,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":797485.7},{"$f":"IFERROR(VLOOKUP(A143,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":310206.7},{"$f":"IFERROR(VLOOKUP(A143,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H143=0%,0,'other funds ftr 2023'!H143<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H143<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H143<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H143<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39901","YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(A144,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H144=0%,0,'other funds ftr 2023'!H144<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H144<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H144<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H144<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39007","YAKIMA",{"$f":"IFERROR(VLOOKUP(A145,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":642341},{"$f":"IFERROR(VLOOKUP(A145,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":9350067.6473940071},{"$f":"IFERROR(VLOOKUP(A145,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":13193006.08},{"$f":"IFERROR(VLOOKUP(A145,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":7594194.9000000004},{"$f":"IFERROR(VLOOKUP(A145,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H145=0%,0,'other funds ftr 2023'!H145<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H145<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H145<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H145<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["34002","YELM",{"$f":"IFERROR(VLOOKUP(A146,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":24548},{"$f":"IFERROR(VLOOKUP(A146,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":1165031.7782685426},{"$f":"IFERROR(VLOOKUP(A146,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":2017922.26},{"$f":"IFERROR(VLOOKUP(A146,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":348640.1},{"$f":"IFERROR(VLOOKUP(A146,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H146=0%,0,'other funds ftr 2023'!H146<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H146<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H146<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H146<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]
["39205","ZILLAH",{"$f":"IFERROR(VLOOKUP(A147,'[2]Allocations 2023-24'!$B$9:$AC$326,20,FALSE),0)","v":21865},{"$f":"IFERROR(VLOOKUP(A147,'[3]State Reservations'!$C$4:$AE$328,29,FALSE),0)","v":330710.78469330393},{"$f":"IFERROR(VLOOKUP(A147,[4]Sheet1!$A$3:$D$379,3,FALSE),0)","v":978260.17},{"$f":"IFERROR(VLOOKUP(A147,[4]Sheet1!$A$3:$D$379,4,FALSE),0)","v":282850.53000000003},{"$f":"IFERROR(VLOOKUP(A147,'[5]2023-24 Final'!$B$19:$S$156,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H147=0%,0,'other funds ftr 2023'!H147<Assumptions!$E$57,Assumptions!$B$57,'other funds ftr 2023'!H147<Assumptions!$E$58,Assumptions!$B$58,'other funds ftr 2023'!H147<=Assumptions!$E$59,Assumptions!$B$59,'other funds ftr 2023'!H147<=Assumptions!$E$60,Assumptions!$B$60)","v":0}]

{"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":"2023-24 Final","index":7,"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,{"$f":"[5]Assumptions!C24","v":21091065}]
[null,null,null,0,null,2.0369691980863958E+66,397.87670409510707,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"O18","v":21091064}]
[null,null,null,null,null,null,null,null,null,"Difference",null,null,null,null,{"$f":"O3-O2","v":-1}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"O18","v":21091064}]
[null,null,null,null,null,null,null,"Put total here",null,{"$f":"[5]Assumptions!C24","v":21091065}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Go to H9 & Control K to set dollar amount"]
[]
[]
[]
[null,null,null,null,"Migrant Students",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accepting Funding?",null,"HOLD HARMLESS"]
[null,null,null,{"$f":"G3","v":397.87670409510707},"K-12",null,"Needs Support",null,"Priority Interuption ",null,null,null,null,null,null,null,null,null,{"$f":"S18","v":21091064}]
[null,null,"CCDDD","District","Ave. number","Regular Dollars","Ave. number","Regular Dollars","Priority Number","Priority Dollars","Subtotal","Other Funds Factor","Subtotal 2","Add'l Rural Factor","Total Allocated Amount",null,"MOE","MOE Red.","Subtotal \nAfter MOE",null,null,"Y for yes, N for no (reallocates money)",null,"Override funding?  Y for yes, otherwise blank.","Health Support Grant","Total"]
[null,null,null,null,10,{"$f":"F18/E18","v":397.87665518440099},0.25,{"$f":"H18/G18","v":102.06009696696358},1,{"$f":"J18/I18","v":400.3783276710106},null,null,null,0.1,124]
[0,null,"99999","State Total",{"$f":"SUMIF(E19:E164,\">-10\")","v":31643},{"$f":"SUM(F19:F164)","v":12590011},{"$f":"SUMIF(G19:G164,\">=10\")","v":8869},{"$f":"SUM(H19:H164)","v":905171},{"$f":"SUMIF(I19:I164,\">=10\")","v":19721},{"$f":"SUM(J19:J164)","v":7895861},{"$f":"SUM(K19:K164)","v":21391043},null,{"$f":"SUM(M19:M164)","v":22231673},null,{"$f":"SUM(O19:O164)","v":21091064},null,null,{"$f":"SUM(R19:R152)","v":0},{"$f":"SUM(S19:S164)","v":21091064},"Previous Year Final Allocations","Allocation Difference",null,"Consortia",null,{"$f":"SUM(Y19:Y164)","v":212500},{"$f":"SUM(Z19:Z164)","v":21014050}]
[1,"14005",null,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(B19,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":114},{"$f":"IF(E19>=10,ROUND(E19*$G$3,0),0)","v":45358},{"$f":"IFERROR(VLOOKUP(B19,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":38},{"$f":"IF(E19>=$E$17,ROUND(G19*$G$3*$G$17,0),0)","v":3780},{"$f":"IFERROR(VLOOKUP(B19,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":58},{"$f":"IF(E19>=$E$17,ROUND(I19*$G$3*$I$17,0),0)","v":23077},{"$f":"+F19+H19+J19","v":72215},{"$f":"IF(E19>$E$17,_xlfn.IFNA(VLOOKUP(B19,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},{"$f":"IF(L19=0,K19,ROUND(K19*L19,0))","v":61383},{"$f":"1+IF(ISNA(VLOOKUP(B19,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},{"$f":"IF(V19=\"y\",ROUND(M19*N19,0),0)","v":67521},null,null,{"$f":"ROUND(IF(Q19>0,-(0.9-Q19)*O19,0),0)","v":0},{"$f":"O19+R19","v":67521},80840,{"$f":"S19-T19","v":-13319},{"$f":"IF(ISNA(VLOOKUP(B19,[6]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},{"$f":"IF(W19=1, 0,  Y19+S19)","v":70021}]
[2,"29103",null,"ANACORTES",{"$f":"IFERROR(VLOOKUP(B20,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":11},{"$f":"IF(E20>=10,ROUND(E20*$G$3,0),0)","v":4377},{"$f":"IFERROR(VLOOKUP(B20,[5]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,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":10},{"$f":"IF(E20>=$E$17,ROUND(I20*$G$3*$I$17,0),0)","v":3979},8356,{"$f":"IF(E20>$E$17,_xlfn.IFNA(VLOOKUP(B20,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},8356,{"$f":"1+IF(ISNA(VLOOKUP(B20,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},8356,null,null,0,8356,0,8356,{"$f":"IF(ISNA(VLOOKUP(B20,[6]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},{"$f":"IF(W20=1, 0,  Y20+S20)","v":9856}]
[3,"31016",null,"ARLINGTON",{"$f":"IFERROR(VLOOKUP(B21,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},16313,{"$f":"IFERROR(VLOOKUP(B21,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1194,{"$f":"IFERROR(VLOOKUP(B21,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":26},10345,27852,{"$f":"IF(E21>$E$17,_xlfn.IFNA(VLOOKUP(B21,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},27852,{"$f":"1+IF(ISNA(VLOOKUP(B21,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B21,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[4,"17408",null,"AUBURN",{"$f":"IFERROR(VLOOKUP(B22,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":37},14721,{"$f":"IFERROR(VLOOKUP(B22,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},597,{"$f":"IFERROR(VLOOKUP(B22,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":28},11141,26459,{"$f":"IF(E22>$E$17,_xlfn.IFNA(VLOOKUP(B22,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},26459,{"$f":"1+IF(ISNA(VLOOKUP(B22,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},26459,null,null,0,26459,0,26459,{"$f":"IF(ISNA(VLOOKUP(B22,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,27959]
[5,"06119",null,"BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(B23,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":23},9151,{"$f":"IFERROR(VLOOKUP(B23,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B23,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},8355,17506,{"$f":"IF(E23>$E$17,_xlfn.IFNA(VLOOKUP(B23,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},17506,{"$f":"1+IF(ISNA(VLOOKUP(B23,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B23,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[6,"37501",null,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(B24,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":128},50928,{"$f":"IFERROR(VLOOKUP(B24,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":43},4277,{"$f":"IFERROR(VLOOKUP(B24,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":70},27851,83056,{"$f":"IF(E24>$E$17,_xlfn.IFNA(VLOOKUP(B24,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},83056,{"$f":"1+IF(ISNA(VLOOKUP(B24,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},83056,null,null,0,83056,0,83056,{"$f":"IF(ISNA(VLOOKUP(B24,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,85556]
[7,"27403",null,"BETHEL",{"$f":"IFERROR(VLOOKUP(B25,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":16},6366,{"$f":"IFERROR(VLOOKUP(B25,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B25,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":13},5172,11737,{"$f":"IF(E25>$E$17,_xlfn.IFNA(VLOOKUP(B25,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11737,{"$f":"1+IF(ISNA(VLOOKUP(B25,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B25,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[8,"18100",null,"BREMERTON",{"$f":"IFERROR(VLOOKUP(B26,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":61},24270,{"$f":"IFERROR(VLOOKUP(B26,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B26,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":38},15119,40682,{"$f":"IF(E26>$E$17,_xlfn.IFNA(VLOOKUP(B26,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},34580,{"$f":"1+IF(ISNA(VLOOKUP(B26,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},34580,null,null,0,34580,45790,-11210,{"$f":"IF(ISNA(VLOOKUP(B26,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,36080]
[9,"24111",null,"BREWSTER",{"$f":"IFERROR(VLOOKUP(B27,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":237},94297,{"$f":"IFERROR(VLOOKUP(B27,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":43},4277,{"$f":"IFERROR(VLOOKUP(B27,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":156},62069,160643,{"$f":"IF(E27>$E$17,_xlfn.IFNA(VLOOKUP(B27,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},168675,{"$f":"1+IF(ISNA(VLOOKUP(B27,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},185543,null,null,0,185543,169488,16055,{"$f":"IF(ISNA(VLOOKUP(B27,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,188043]
[10,"09075",null,"BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(B28,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":128},50928,{"$f":"IFERROR(VLOOKUP(B28,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":37},3680,{"$f":"IFERROR(VLOOKUP(B28,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":85},33820,88428,{"$f":"IF(E28>$E$17,_xlfn.IFNA(VLOOKUP(B28,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},92849,{"$f":"1+IF(ISNA(VLOOKUP(B28,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},102134,null,null,0,102134,126591,-24457,{"$f":"IF(ISNA(VLOOKUP(B28,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,104634]
[11,"29100",null,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(B29,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":491},195357,{"$f":"IFERROR(VLOOKUP(B29,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":124},12334,{"$f":"IFERROR(VLOOKUP(B29,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":341},135676,343367,{"$f":"IF(E29>$E$17,_xlfn.IFNA(VLOOKUP(B29,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},343367,{"$f":"1+IF(ISNA(VLOOKUP(B29,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},343367,null,null,0,343367,246367,97000,{"$f":"IF(ISNA(VLOOKUP(B29,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,347367]
[12,"04228",null,"CASCADE",{"$f":"IFERROR(VLOOKUP(B30,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":53},21087,{"$f":"IFERROR(VLOOKUP(B30,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":16},1592,{"$f":"IFERROR(VLOOKUP(B30,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},11936,34615,{"$f":"IF(E30>$E$17,_xlfn.IFNA(VLOOKUP(B30,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},34615,{"$f":"1+IF(ISNA(VLOOKUP(B30,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},34615,null,null,0,34615,40123,-5508,{"$f":"IF(ISNA(VLOOKUP(B30,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,36115]
[14,"04222",null,"CASHMERE",{"$f":"IFERROR(VLOOKUP(B31,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":184},73209,{"$f":"IFERROR(VLOOKUP(B31,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":26},2586,{"$f":"IFERROR(VLOOKUP(B31,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":146},58090,133885,{"$f":"IF(E31>$E$17,_xlfn.IFNA(VLOOKUP(B31,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},153968,{"$f":"1+IF(ISNA(VLOOKUP(B31,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},153968,null,null,0,153968,151656,2312,{"$f":"IF(ISNA(VLOOKUP(B31,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,156468]
[13,"18401",null,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(B32,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},6764,{"$f":"IFERROR(VLOOKUP(B32,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},995,{"$f":"IFERROR(VLOOKUP(B32,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":5},1989,9748,{"$f":"IF(E32>$E$17,_xlfn.IFNA(VLOOKUP(B32,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},9748,{"$f":"1+IF(ISNA(VLOOKUP(B32,'[5]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},0,0,0,{"$f":"IF(ISNA(VLOOKUP(B32,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[15,"32356",null,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(B33,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},6764,{"$f":"IFERROR(VLOOKUP(B33,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B33,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3183,10743,{"$f":"IF(E33>$E$17,_xlfn.IFNA(VLOOKUP(B33,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},10743,{"$f":"1+IF(ISNA(VLOOKUP(B33,'[5]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},0,0,0,{"$f":"IF(ISNA(VLOOKUP(B33,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[16,"21401",null,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(B34,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":90},35809,{"$f":"IFERROR(VLOOKUP(B34,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":49},4874,{"$f":"IFERROR(VLOOKUP(B34,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},11936,52619,{"$f":"IF(E34>$E$17,_xlfn.IFNA(VLOOKUP(B34,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},44726,{"$f":"1+IF(ISNA(VLOOKUP(B34,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},44726,null,null,{"$f":"ROUND(IF(Q34>0,-(0.9-Q34)*O34,0),0)","v":0},44726,67220,-22494,{"$f":"IF(ISNA(VLOOKUP(B34,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,"Y",1500,46226]
[17,"21302",null,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(B35,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":38},15119,{"$f":"IFERROR(VLOOKUP(B35,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B35,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":18},7162,23574,{"$f":"IF(E35>$E$17,_xlfn.IFNA(VLOOKUP(B35,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},20038,{"$f":"1+IF(ISNA(VLOOKUP(B35,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},20038,null,null,0,20038,18866,1172,{"$f":"IF(ISNA(VLOOKUP(B35,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,21538]
[18,"32360",null,"CHENEY",{"$f":"IFERROR(VLOOKUP(B36,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":21},8355,{"$f":"IFERROR(VLOOKUP(B36,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},895,{"$f":"IFERROR(VLOOKUP(B36,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3183,12433,{"$f":"IF(E36>$E$17,_xlfn.IFNA(VLOOKUP(B36,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},12433,{"$f":"1+IF(ISNA(VLOOKUP(B36,'[5]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},0,0,0,{"$f":"IF(ISNA(VLOOKUP(B36,[6]Sheet1!$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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":37},14721,{"$f":"IFERROR(VLOOKUP(B37,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},298,{"$f":"IFERROR(VLOOKUP(B37,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":28},11141,26160,{"$f":"IF(E37>$E$17,_xlfn.IFNA(VLOOKUP(B37,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},24852,{"$f":"1+IF(ISNA(VLOOKUP(B37,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},24852,null,null,0,24852,10344,14508,{"$f":"IF(ISNA(VLOOKUP(B37,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,26352]
[20,"27400",null,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(B38,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5172,{"$f":"IFERROR(VLOOKUP(B38,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},497,{"$f":"IFERROR(VLOOKUP(B38,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3183,8852,{"$f":"IF(E38>$E$17,_xlfn.IFNA(VLOOKUP(B38,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},8852,{"$f":"1+IF(ISNA(VLOOKUP(B38,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B38,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[21,"36250",null,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(B39,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":144},57294,{"$f":"IFERROR(VLOOKUP(B39,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":49},4874,{"$f":"IFERROR(VLOOKUP(B39,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":77},30637,92805,{"$f":"IF(E39>$E$17,_xlfn.IFNA(VLOOKUP(B39,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},88165,{"$f":"1+IF(ISNA(VLOOKUP(B39,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},88165,null,null,0,88165,76049,12116,{"$f":"IF(ISNA(VLOOKUP(B39,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,90665]
[22,"36400",null,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(B40,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":53},21087,{"$f":"IFERROR(VLOOKUP(B40,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":28},2785,{"$f":"IFERROR(VLOOKUP(B40,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":29},11538,35410,{"$f":"IF(E40>$E$17,_xlfn.IFNA(VLOOKUP(B40,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},33640,{"$f":"1+IF(ISNA(VLOOKUP(B40,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},33640,null,null,0,33640,30296,3344,{"$f":"IF(ISNA(VLOOKUP(B40,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,1500,0]
[23,"29317",null,"CONWAY",{"$f":"IFERROR(VLOOKUP(B41,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":14},5570,{"$f":"IFERROR(VLOOKUP(B41,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},497,{"$f":"IFERROR(VLOOKUP(B41,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":10},3979,10046,{"$f":"IF(E41>$E$17,_xlfn.IFNA(VLOOKUP(B41,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},11553,{"$f":"1+IF(ISNA(VLOOKUP(B41,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,25079,-25079,{"$f":"IF(ISNA(VLOOKUP(B41,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[24,"15204",null,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(B42,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7162,{"$f":"IFERROR(VLOOKUP(B42,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B42,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},2785,10743,{"$f":"IF(E42>$E$17,_xlfn.IFNA(VLOOKUP(B42,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},9132,{"$f":"1+IF(ISNA(VLOOKUP(B42,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},9132,null,null,0,9132,8700,432,{"$f":"IF(ISNA(VLOOKUP(B42,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,10632]
[25,"39090",null,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B43,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":230},91512,{"$f":"IFERROR(VLOOKUP(B43,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":43},4277,{"$f":"IFERROR(VLOOKUP(B43,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":165},65650,161439,{"$f":"IF(E43>$E$17,_xlfn.IFNA(VLOOKUP(B43,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},161439,{"$f":"1+IF(ISNA(VLOOKUP(B43,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B43,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[26,"09206",null,"EASTMONT",{"$f":"IFERROR(VLOOKUP(B44,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":888},353315,{"$f":"IFERROR(VLOOKUP(B44,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":295},29343,{"$f":"IFERROR(VLOOKUP(B44,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":597},237532,620190,{"$f":"IF(E44>$E$17,_xlfn.IFNA(VLOOKUP(B44,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},651200,{"$f":"1+IF(ISNA(VLOOKUP(B44,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},651200,null,null,0,651200,640986,10214,{"$f":"IF(ISNA(VLOOKUP(B44,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,655200]
[27,"19028",null,"EASTON",{"$f":"IFERROR(VLOOKUP(B45,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5172,{"$f":"IFERROR(VLOOKUP(B45,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":12},4775,9947,{"$f":"IF(E45>$E$17,_xlfn.IFNA(VLOOKUP(B45,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},9947,{"$f":"1+IF(ISNA(VLOOKUP(B45,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B45,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[28,"31015",null,"EDMONDS",{"$f":"IFERROR(VLOOKUP(B46,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},6764,{"$f":"IFERROR(VLOOKUP(B46,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B46,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":12},4775,11937,{"$f":"IF(E46>$E$17,_xlfn.IFNA(VLOOKUP(B46,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11937,{"$f":"1+IF(ISNA(VLOOKUP(B46,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B46,[6]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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":35},13926,{"$f":"IFERROR(VLOOKUP(B47,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":14},1393,{"$f":"IFERROR(VLOOKUP(B47,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":19},7560,22879,{"$f":"IF(E47>$E$17,_xlfn.IFNA(VLOOKUP(B47,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},22879,{"$f":"1+IF(ISNA(VLOOKUP(B47,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B47,[6]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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":119},47347,{"$f":"IFERROR(VLOOKUP(B48,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":54},5371,{"$f":"IFERROR(VLOOKUP(B48,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":54},21485,74203,{"$f":"IF(E48>$E$17,_xlfn.IFNA(VLOOKUP(B48,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},74203,{"$f":"1+IF(ISNA(VLOOKUP(B48,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B48,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[31,"19401",null,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(B49,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},19496,{"$f":"IFERROR(VLOOKUP(B49,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":15},1492,{"$f":"IFERROR(VLOOKUP(B49,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},11936,32924,{"$f":"IF(E49>$E$17,_xlfn.IFNA(VLOOKUP(B49,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},32924,{"$f":"1+IF(ISNA(VLOOKUP(B49,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B49,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[32,"14068",null,"ELMA",{"$f":"IFERROR(VLOOKUP(B50,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},16313,{"$f":"IFERROR(VLOOKUP(B50,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B50,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":34},13528,30040,{"$f":"IF(E50>$E$17,_xlfn.IFNA(VLOOKUP(B50,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},30040,{"$f":"1+IF(ISNA(VLOOKUP(B50,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B50,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[33,"04127",null,"ENTIAT",{"$f":"IFERROR(VLOOKUP(B51,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":29},11538,{"$f":"IFERROR(VLOOKUP(B51,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},99,{"$f":"IFERROR(VLOOKUP(B51,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9151,20788,{"$f":"IF(E51>$E$17,_xlfn.IFNA(VLOOKUP(B51,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},20788,{"$f":"1+IF(ISNA(VLOOKUP(B51,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B51,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[34,"13165",null,"EPHRATA",{"$f":"IFERROR(VLOOKUP(B52,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":176},70026,{"$f":"IFERROR(VLOOKUP(B52,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":85},8455,{"$f":"IFERROR(VLOOKUP(B52,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":69},27453,105934,{"$f":"IF(E52>$E$17,_xlfn.IFNA(VLOOKUP(B52,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},105934,{"$f":"1+IF(ISNA(VLOOKUP(B52,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},105934,null,null,0,105934,142757,-36823,{"$f":"IF(ISNA(VLOOKUP(B52,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,108434]
[35,"31002",null,"EVERETT",{"$f":"IFERROR(VLOOKUP(B53,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":65},25862,{"$f":"IFERROR(VLOOKUP(B53,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1194,{"$f":"IFERROR(VLOOKUP(B53,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":44},17507,44563,{"$f":"IF(E53>$E$17,_xlfn.IFNA(VLOOKUP(B53,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},44563,{"$f":"1+IF(ISNA(VLOOKUP(B53,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B53,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[36,"06114",null,"EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(B54,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":45},17904,{"$f":"IFERROR(VLOOKUP(B54,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},995,{"$f":"IFERROR(VLOOKUP(B54,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":31},12334,31233,{"$f":"IF(E54>$E$17,_xlfn.IFNA(VLOOKUP(B54,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},31233,{"$f":"1+IF(ISNA(VLOOKUP(B54,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B54,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[37,"17210",null,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(B55,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},19496,{"$f":"IFERROR(VLOOKUP(B55,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":16},1592,{"$f":"IFERROR(VLOOKUP(B55,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":13},5172,26260,{"$f":"IF(E55>$E$17,_xlfn.IFNA(VLOOKUP(B55,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},22321,{"$f":"1+IF(ISNA(VLOOKUP(B55,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,47729,-47729,{"$f":"IF(ISNA(VLOOKUP(B55,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[38,"37502",null,"FERNDALE",{"$f":"IFERROR(VLOOKUP(B56,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":144},57294,{"$f":"IFERROR(VLOOKUP(B56,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":33},3282,{"$f":"IFERROR(VLOOKUP(B56,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":102},40583,101159,{"$f":"IF(E56>$E$17,_xlfn.IFNA(VLOOKUP(B56,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},96101,{"$f":"1+IF(ISNA(VLOOKUP(B56,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},96101,null,null,0,96101,95805,296,{"$f":"IF(ISNA(VLOOKUP(B56,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,"Y",2500,98601]
[39,"03053",null,"FINLEY",{"$f":"IFERROR(VLOOKUP(B57,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":122},48541,{"$f":"IFERROR(VLOOKUP(B57,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":61},6068,{"$f":"IFERROR(VLOOKUP(B57,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":61},24270,78879,{"$f":"IF(E57>$E$17,_xlfn.IFNA(VLOOKUP(B57,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},78879,{"$f":"1+IF(ISNA(VLOOKUP(B57,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},78879,null,null,0,78879,70727,8152,{"$f":"IF(ISNA(VLOOKUP(B57,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,2500,0]
[40,"27402",null,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(B58,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":12},4775,{"$f":"IFERROR(VLOOKUP(B58,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B58,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":3},1194,6367,{"$f":"IF(E58>$E$17,_xlfn.IFNA(VLOOKUP(B58,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},6367,{"$f":"1+IF(ISNA(VLOOKUP(B58,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B58,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[41,"20404",null,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(B59,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":83},33024,{"$f":"IFERROR(VLOOKUP(B59,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B59,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":65},25862,60179,{"$f":"IF(E59>$E$17,_xlfn.IFNA(VLOOKUP(B59,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},57170,{"$f":"1+IF(ISNA(VLOOKUP(B59,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},62887,null,null,0,62887,45241,17646,{"$f":"IF(ISNA(VLOOKUP(B59,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,64387]
[42,"13301",null,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(B60,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":233},92705,{"$f":"IFERROR(VLOOKUP(B60,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":33},3282,{"$f":"IFERROR(VLOOKUP(B60,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":166},66048,162035,{"$f":"IF(E60>$E$17,_xlfn.IFNA(VLOOKUP(B60,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},186340,{"$f":"1+IF(ISNA(VLOOKUP(B60,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},186340,null,null,0,186340,111512,74828,{"$f":"IF(ISNA(VLOOKUP(B60,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,188840]
[43,"39200",null,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(B61,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":589},234349,{"$f":"IFERROR(VLOOKUP(B61,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":134},13329,{"$f":"IFERROR(VLOOKUP(B61,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":429},170689,418367,{"$f":"IF(E61>$E$17,_xlfn.IFNA(VLOOKUP(B61,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},418367,{"$f":"1+IF(ISNA(VLOOKUP(B61,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},418367,null,null,0,418367,362657,55710,{"$f":"IF(ISNA(VLOOKUP(B61,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,422367]
[44,"39204",null,"GRANGER",{"$f":"IFERROR(VLOOKUP(B62,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":362},144031,{"$f":"IFERROR(VLOOKUP(B62,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":149},14821,{"$f":"IFERROR(VLOOKUP(B62,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":196},77984,236836,{"$f":"IF(E62>$E$17,_xlfn.IFNA(VLOOKUP(B62,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},248678,{"$f":"1+IF(ISNA(VLOOKUP(B62,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},273546,null,null,0,273546,266679,6867,{"$f":"IF(ISNA(VLOOKUP(B62,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,276046]
[45,"39203",null,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(B63,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":218},86737,{"$f":"IFERROR(VLOOKUP(B63,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":46},4576,{"$f":"IFERROR(VLOOKUP(B63,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":150},59682,150995,{"$f":"IF(E63>$E$17,_xlfn.IFNA(VLOOKUP(B63,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},150995,{"$f":"1+IF(ISNA(VLOOKUP(B63,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},150995,null,null,0,150995,110004,40991,{"$f":"IF(ISNA(VLOOKUP(B63,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,153495]
[46,"17401",null,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(B64,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":17},6764,{"$f":"IFERROR(VLOOKUP(B64,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B64,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3183,10743,{"$f":"IF(E64>$E$17,_xlfn.IFNA(VLOOKUP(B64,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},10743,{"$f":"1+IF(ISNA(VLOOKUP(B64,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B64,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[47,"23404",null,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(B65,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":34},13528,{"$f":"IFERROR(VLOOKUP(B65,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":17},1691,{"$f":"IFERROR(VLOOKUP(B65,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":15},5968,21187,{"$f":"IF(E65>$E$17,_xlfn.IFNA(VLOOKUP(B65,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},21187,{"$f":"1+IF(ISNA(VLOOKUP(B65,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},23306,null,null,0,23306,0,23306,{"$f":"IF(ISNA(VLOOKUP(B65,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,24806]
[48,"14028",null,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(B66,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":43},17109,{"$f":"IFERROR(VLOOKUP(B66,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":19},1890,{"$f":"IFERROR(VLOOKUP(B66,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":16},6366,25365,{"$f":"IF(E66>$E$17,_xlfn.IFNA(VLOOKUP(B66,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},25365,{"$f":"1+IF(ISNA(VLOOKUP(B66,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B66,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[49,"10070",null,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(B67,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7162,{"$f":"IFERROR(VLOOKUP(B67,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},497,{"$f":"IFERROR(VLOOKUP(B67,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":6},2387,10046,{"$f":"IF(E67>$E$17,_xlfn.IFNA(VLOOKUP(B67,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},10046,{"$f":"1+IF(ISNA(VLOOKUP(B67,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B67,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[50,"08458",null,"KELSO",{"$f":"IFERROR(VLOOKUP(B68,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":38},15119,{"$f":"IFERROR(VLOOKUP(B68,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B68,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":28},11141,27056,{"$f":"IF(E68>$E$17,_xlfn.IFNA(VLOOKUP(B68,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},27056,{"$f":"1+IF(ISNA(VLOOKUP(B68,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B68,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[51,"03017",null,"KENNEWICK",{"$f":"IFERROR(VLOOKUP(B69,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":3081},1225858,{"$f":"IFERROR(VLOOKUP(B69,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":1107},110112,{"$f":"IFERROR(VLOOKUP(B69,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":1633},649733,1985703,{"$f":"IF(E69>$E$17,_xlfn.IFNA(VLOOKUP(B69,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},2084988,{"$f":"1+IF(ISNA(VLOOKUP(B69,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},2084988,null,null,0,2084988,2108260,-23272,{"$f":"IF(ISNA(VLOOKUP(B69,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,2088988]
[52,"17415",null,"KENT",{"$f":"IFERROR(VLOOKUP(B70,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":32},12732,{"$f":"IFERROR(VLOOKUP(B70,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B70,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9151,22679,{"$f":"IF(E70>$E$17,_xlfn.IFNA(VLOOKUP(B70,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},22679,{"$f":"1+IF(ISNA(VLOOKUP(B70,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B70,[6]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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":374},148806,{"$f":"IFERROR(VLOOKUP(B71,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":132},13130,{"$f":"IFERROR(VLOOKUP(B71,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":243},96684,258620,{"$f":"IF(E71>$E$17,_xlfn.IFNA(VLOOKUP(B71,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},297413,{"$f":"1+IF(ISNA(VLOOKUP(B71,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},297413,null,null,0,297413,287578,9835,{"$f":"IF(ISNA(VLOOKUP(B71,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,299913]
[54,"19403",null,"KITTITAS",{"$f":"IFERROR(VLOOKUP(B72,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":25},9947,{"$f":"IFERROR(VLOOKUP(B72,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":5},497,{"$f":"IFERROR(VLOOKUP(B72,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},6764,17208,{"$f":"IF(E72>$E$17,_xlfn.IFNA(VLOOKUP(B72,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},17208,{"$f":"1+IF(ISNA(VLOOKUP(B72,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B72,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[55,"29311",null,"LA CONNER",{"$f":"IFERROR(VLOOKUP(B73,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":160},63660,{"$f":"IFERROR(VLOOKUP(B73,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":23},2288,{"$f":"IFERROR(VLOOKUP(B73,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":132},52520,118468,{"$f":"IF(E73>$E$17,_xlfn.IFNA(VLOOKUP(B73,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},136238,{"$f":"1+IF(ISNA(VLOOKUP(B73,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},149862,null,null,0,149862,142219,7643,{"$f":"IF(ISNA(VLOOKUP(B73,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,152362]
[56,"04129",null,"LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(B74,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":164},65252,{"$f":"IFERROR(VLOOKUP(B74,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":59},5869,{"$f":"IFERROR(VLOOKUP(B74,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":94},37400,108521,{"$f":"IF(E74>$E$17,_xlfn.IFNA(VLOOKUP(B74,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},113947,{"$f":"1+IF(ISNA(VLOOKUP(B74,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},113947,null,null,0,113947,138017,-24070,{"$f":"IF(ISNA(VLOOKUP(B74,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,116447]
[57,"31306",null,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(B75,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":11},4377,{"$f":"IFERROR(VLOOKUP(B75,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B75,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":9},3581,8157,{"$f":"IF(E75>$E$17,_xlfn.IFNA(VLOOKUP(B75,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},8157,{"$f":"1+IF(ISNA(VLOOKUP(B75,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B75,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[58,"01158",null,"LIND",{"$f":"IFERROR(VLOOKUP(B76,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":36},14324,{"$f":"IFERROR(VLOOKUP(B76,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},298,{"$f":"IFERROR(VLOOKUP(B76,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":29},11538,26160,{"$f":"IF(E76>$E$17,_xlfn.IFNA(VLOOKUP(B76,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},30084,{"$f":"1+IF(ISNA(VLOOKUP(B76,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},33092,null,null,0,33092,45112,-12020,{"$f":"IF(ISNA(VLOOKUP(B76,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,34592]
[59,"08122",null,"LONGVIEW",{"$f":"IFERROR(VLOOKUP(B77,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":47},18700,{"$f":"IFERROR(VLOOKUP(B77,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B77,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":29},11538,31531,{"$f":"IF(E77>$E$17,_xlfn.IFNA(VLOOKUP(B77,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},31531,{"$f":"1+IF(ISNA(VLOOKUP(B77,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B77,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[60,"20406",null,"LYLE",{"$f":"IFERROR(VLOOKUP(B78,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":28},11141,{"$f":"IFERROR(VLOOKUP(B78,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},99,{"$f":"IFERROR(VLOOKUP(B78,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},8355,19595,{"$f":"IF(E78>$E$17,_xlfn.IFNA(VLOOKUP(B78,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},19595,{"$f":"1+IF(ISNA(VLOOKUP(B78,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},21555,null,null,0,21555,25363,-3808,{"$f":"IF(ISNA(VLOOKUP(B78,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,23055]
[61,"37504",null,"LYNDEN",{"$f":"IFERROR(VLOOKUP(B79,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":129},51326,{"$f":"IFERROR(VLOOKUP(B79,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":32},3183,{"$f":"IFERROR(VLOOKUP(B79,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":76},30239,84748,{"$f":"IF(E79>$E$17,_xlfn.IFNA(VLOOKUP(B79,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},84748,{"$f":"1+IF(ISNA(VLOOKUP(B79,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},84748,null,null,0,84748,104940,-20192,{"$f":"IF(ISNA(VLOOKUP(B79,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,87248]
[62,"39120",null,"MABTON",{"$f":"IFERROR(VLOOKUP(B80,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":382},151989,{"$f":"IFERROR(VLOOKUP(B80,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":136},13528,{"$f":"IFERROR(VLOOKUP(B80,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":255},101459,266976,{"$f":"IF(E80>$E$17,_xlfn.IFNA(VLOOKUP(B80,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},307022,{"$f":"1+IF(ISNA(VLOOKUP(B80,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},337724,null,null,0,337724,322879,14845,{"$f":"IF(ISNA(VLOOKUP(B80,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,340224]
[63,"04019",null,"MANSON",{"$f":"IFERROR(VLOOKUP(B81,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":89},35411,{"$f":"IFERROR(VLOOKUP(B81,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":20},1989,{"$f":"IFERROR(VLOOKUP(B81,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":53},21087,58487,{"$f":"IF(E81>$E$17,_xlfn.IFNA(VLOOKUP(B81,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},58487,{"$f":"1+IF(ISNA(VLOOKUP(B81,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},58487,null,null,0,58487,59150,-663,{"$f":"IF(ISNA(VLOOKUP(B81,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,59987]
[64,"33207",null,"MARY WALKER",{"$f":"IFERROR(VLOOKUP(B82,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":27},10743,{"$f":"IFERROR(VLOOKUP(B82,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B82,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":22},8753,19695,{"$f":"IF(E82>$E$17,_xlfn.IFNA(VLOOKUP(B82,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},19695,{"$f":"1+IF(ISNA(VLOOKUP(B82,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B82,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[65,"31025",null,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(B83,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":328},130504,{"$f":"IFERROR(VLOOKUP(B83,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":68},6764,{"$f":"IFERROR(VLOOKUP(B83,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":229},91114,{"$f":"+F83+H83+J83","v":228382},{"$f":"IF(E83>$E$17,_xlfn.IFNA(VLOOKUP(B83,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},{"$f":"IF(L83=0,K83,ROUND(K83*L83,0))","v":194125},{"$f":"1+IF(ISNA(VLOOKUP(B83,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V83=\"y\",ROUND(M83*N83,0),0)","v":194125},null,null,0,{"$f":"O83+R83","v":194125},180231,{"$f":"S83-T83","v":13894},{"$f":"IF(ISNA(VLOOKUP(B83,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,196625]
[66,"37505",null,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(B84,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":45},{"$f":"IF(E84>=10,ROUND(E84*$G$3,0),0)","v":17904},{"$f":"IFERROR(VLOOKUP(B84,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},{"$f":"IF(E84>=$E$17,ROUND(G84*$G$3*$G$17,0),0)","v":796},{"$f":"IFERROR(VLOOKUP(B84,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":33},{"$f":"IF(E84>=$E$17,ROUND(I84*$G$3*$I$17,0),0)","v":13130},31830,{"$f":"IF(E84>$E$17,_xlfn.IFNA(VLOOKUP(B84,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},31830,{"$f":"1+IF(ISNA(VLOOKUP(B84,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},31830,null,null,0,31830,0,31830,{"$f":"IF(ISNA(VLOOKUP(B84,[6]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},{"$f":"IF(W84=1, 0,  Y84+S84)","v":33330}]
[67,"31103",null,"MONROE",{"$f":"IFERROR(VLOOKUP(B85,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7162,{"$f":"IFERROR(VLOOKUP(B85,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},597,{"$f":"IFERROR(VLOOKUP(B85,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":10},3979,11738,{"$f":"IF(E85>$E$17,_xlfn.IFNA(VLOOKUP(B85,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11738,{"$f":"1+IF(ISNA(VLOOKUP(B85,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B85,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,"Y",0,0]
[68,"13161",null,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(B86,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":495},196949,{"$f":"IFERROR(VLOOKUP(B86,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":158},15716,{"$f":"IFERROR(VLOOKUP(B86,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":319},126923,339588,{"$f":"IF(E86>$E$17,_xlfn.IFNA(VLOOKUP(B86,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},322609,{"$f":"1+IF(ISNA(VLOOKUP(B86,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},322609,null,null,0,322609,275845,46764,{"$f":"IF(ISNA(VLOOKUP(B86,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,"Y",4000,326609]
[69,"21206",null,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(B87,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":51},20292,{"$f":"IFERROR(VLOOKUP(B87,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B87,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":25},9947,31532,{"$f":"IF(E87>$E$17,_xlfn.IFNA(VLOOKUP(B87,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},31532,{"$f":"1+IF(ISNA(VLOOKUP(B87,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},34685,null,null,0,34685,34251,434,{"$f":"IF(ISNA(VLOOKUP(B87,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,36185]
[70,"39209",null,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(B88,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":231},91910,{"$f":"IFERROR(VLOOKUP(B88,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":61},6068,{"$f":"IFERROR(VLOOKUP(B88,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":143},56896,154874,{"$f":"IF(E88>$E$17,_xlfn.IFNA(VLOOKUP(B88,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},162618,{"$f":"1+IF(ISNA(VLOOKUP(B88,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},178880,null,null,0,178880,168529,10351,{"$f":"IF(ISNA(VLOOKUP(B88,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,181380]
[71,"37507",null,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(B89,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":56},22281,{"$f":"IFERROR(VLOOKUP(B89,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":14},1393,{"$f":"IFERROR(VLOOKUP(B89,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":38},15119,38793,{"$f":"IF(E89>$E$17,_xlfn.IFNA(VLOOKUP(B89,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},32974,{"$f":"1+IF(ISNA(VLOOKUP(B89,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},32974,null,null,0,32974,32144,830,{"$f":"IF(ISNA(VLOOKUP(B89,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,34474]
[72,"29320",null,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(B90,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":1652},657292,{"$f":"IFERROR(VLOOKUP(B90,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":522},51923,{"$f":"IFERROR(VLOOKUP(B90,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":955},379972,1089187,{"$f":"IF(E90>$E$17,_xlfn.IFNA(VLOOKUP(B90,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},1143646,{"$f":"1+IF(ISNA(VLOOKUP(B90,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1143646,null,null,0,1143646,1001526,142120,{"$f":"IF(ISNA(VLOOKUP(B90,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1147646]
[73,"17903",null,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(B91,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":20},7958,{"$f":"IFERROR(VLOOKUP(B91,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1194,{"$f":"IFERROR(VLOOKUP(B91,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":4},1592,10744,{"$f":"IF(E91>$E$17,_xlfn.IFNA(VLOOKUP(B91,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},10207,{"$f":"1+IF(ISNA(VLOOKUP(B91,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,15623,-15623,{"$f":"IF(ISNA(VLOOKUP(B91,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[74,"31006",null,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(B92,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":29},11538,{"$f":"IFERROR(VLOOKUP(B92,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},995,{"$f":"IFERROR(VLOOKUP(B92,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},6764,19297,{"$f":"IF(E92>$E$17,_xlfn.IFNA(VLOOKUP(B92,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},19297,{"$f":"1+IF(ISNA(VLOOKUP(B92,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B92,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[75,"39003",null,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(B93,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":141},56101,{"$f":"IFERROR(VLOOKUP(B93,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":39},3879,{"$f":"IFERROR(VLOOKUP(B93,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":89},35411,95391,{"$f":"IF(E93>$E$17,_xlfn.IFNA(VLOOKUP(B93,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},95391,{"$f":"1+IF(ISNA(VLOOKUP(B93,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B93,[6]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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},19496,{"$f":"IFERROR(VLOOKUP(B94,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":23},2288,{"$f":"IFERROR(VLOOKUP(B94,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},8355,30139,{"$f":"IF(E94>$E$17,_xlfn.IFNA(VLOOKUP(B94,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},34660,{"$f":"1+IF(ISNA(VLOOKUP(B94,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},38126,null,null,0,38126,49611,-11485,{"$f":"IF(ISNA(VLOOKUP(B94,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,39626]
[77,"24014",null,"NESPELEM",{"$f":"IFERROR(VLOOKUP(B95,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":56},22281,{"$f":"IFERROR(VLOOKUP(B95,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},597,{"$f":"IFERROR(VLOOKUP(B95,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":45},17904,40782,{"$f":"IF(E95>$E$17,_xlfn.IFNA(VLOOKUP(B95,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},42821,{"$f":"1+IF(ISNA(VLOOKUP(B95,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},47103,null,null,0,47103,25244,21859,{"$f":"IF(ISNA(VLOOKUP(B95,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,48603]
[78,"37506",null,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(B96,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":139},55305,{"$f":"IFERROR(VLOOKUP(B96,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":42},4178,{"$f":"IFERROR(VLOOKUP(B96,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":86},34217,93700,{"$f":"IF(E96>$E$17,_xlfn.IFNA(VLOOKUP(B96,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},93700,{"$f":"1+IF(ISNA(VLOOKUP(B96,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},93700,null,null,0,93700,102031,-8331,{"$f":"IF(ISNA(VLOOKUP(B96,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,96200]
[79,"14064",null,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(B97,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":45},17904,{"$f":"IFERROR(VLOOKUP(B97,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},895,{"$f":"IFERROR(VLOOKUP(B97,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":30},11936,30735,{"$f":"IF(E97>$E$17,_xlfn.IFNA(VLOOKUP(B97,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},29198,{"$f":"1+IF(ISNA(VLOOKUP(B97,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,26466,-26466,{"$f":"IF(ISNA(VLOOKUP(B97,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[80,"11051",null,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(B98,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":674},268169,{"$f":"IFERROR(VLOOKUP(B98,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":234},23276,{"$f":"IFERROR(VLOOKUP(B98,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":443},176259,467704,{"$f":"IF(E98>$E$17,_xlfn.IFNA(VLOOKUP(B98,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},537860,{"$f":"1+IF(ISNA(VLOOKUP(B98,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},537860,null,null,0,537860,593122,-55262,{"$f":"IF(ISNA(VLOOKUP(B98,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,541860]
[81,"18400",null,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(B99,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":40},15915,{"$f":"IFERROR(VLOOKUP(B99,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":12},1194,{"$f":"IFERROR(VLOOKUP(B99,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":22},8753,25862,{"$f":"IF(E99>$E$17,_xlfn.IFNA(VLOOKUP(B99,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},25862,{"$f":"1+IF(ISNA(VLOOKUP(B99,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B99,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[82,"23403",null,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(B100,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5172,{"$f":"IFERROR(VLOOKUP(B100,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B100,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":11},4377,9748,{"$f":"IF(E100>$E$17,_xlfn.IFNA(VLOOKUP(B100,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},9748,{"$f":"1+IF(ISNA(VLOOKUP(B100,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},9748,null,null,{"$f":"ROUND(IF(Q100>0,-(0.9-Q100)*O100,0),0)","v":0},9748,0,9748,{"$f":"IF(ISNA(VLOOKUP(B100,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,11248]
[83,"34003",null,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B101,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":50},19894,{"$f":"IFERROR(VLOOKUP(B101,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},995,{"$f":"IFERROR(VLOOKUP(B101,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":33},13130,34019,{"$f":"IF(E101>$E$17,_xlfn.IFNA(VLOOKUP(B101,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},34019,{"$f":"1+IF(ISNA(VLOOKUP(B101,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},34019,null,null,0,34019,0,34019,{"$f":"IF(ISNA(VLOOKUP(B101,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,35519]
[84,"15201",null,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(B102,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":24},9549,{"$f":"IFERROR(VLOOKUP(B102,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B102,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":14},5570,15915,{"$f":"IF(E102>$E$17,_xlfn.IFNA(VLOOKUP(B102,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},15915,{"$f":"1+IF(ISNA(VLOOKUP(B102,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},15915,null,null,0,15915,0,15915,{"$f":"IF(ISNA(VLOOKUP(B102,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,17415]
[85,"25101",null,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(B103,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},16313,{"$f":"IFERROR(VLOOKUP(B103,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":28},2785,{"$f":"IFERROR(VLOOKUP(B103,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":9},3581,22679,{"$f":"IF(E103>$E$17,_xlfn.IFNA(VLOOKUP(B103,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},21545,{"$f":"1+IF(ISNA(VLOOKUP(B103,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},21545,null,null,0,21545,35926,-14381,{"$f":"IF(ISNA(VLOOKUP(B103,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,23045]
[86,"14172",null,"OCOSTA",{"$f":"IFERROR(VLOOKUP(B104,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":31},12334,{"$f":"IFERROR(VLOOKUP(B104,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},895,{"$f":"IFERROR(VLOOKUP(B104,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},6764,19993,{"$f":"IF(E104>$E$17,_xlfn.IFNA(VLOOKUP(B104,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},18993,{"$f":"1+IF(ISNA(VLOOKUP(B104,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},20892,null,null,0,20892,36858,-15966,{"$f":"IF(ISNA(VLOOKUP(B104,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,22392]
[87,"24105",null,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(B105,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":64},25464,{"$f":"IFERROR(VLOOKUP(B105,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":18},1790,{"$f":"IFERROR(VLOOKUP(B105,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":42},16711,43965,{"$f":"IF(E105>$E$17,_xlfn.IFNA(VLOOKUP(B105,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},43965,{"$f":"1+IF(ISNA(VLOOKUP(B105,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B105,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[88,"34111",null,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(B106,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":39},15517,{"$f":"IFERROR(VLOOKUP(B106,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B106,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},8355,25165,{"$f":"IF(E106>$E$17,_xlfn.IFNA(VLOOKUP(B106,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},21390,{"$f":"1+IF(ISNA(VLOOKUP(B106,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},21390,null,null,0,21390,21440,-50,{"$f":"IF(ISNA(VLOOKUP(B106,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,22890]
[89,"24019",null,"OMAK",{"$f":"IFERROR(VLOOKUP(B107,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":65},25862,{"$f":"IFERROR(VLOOKUP(B107,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":17},1691,{"$f":"IFERROR(VLOOKUP(B107,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":37},14721,42274,{"$f":"IF(E107>$E$17,_xlfn.IFNA(VLOOKUP(B107,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},42274,{"$f":"1+IF(ISNA(VLOOKUP(B107,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B107,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[90,"09013",null,"ORONDO",{"$f":"IFERROR(VLOOKUP(B108,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":49},19496,{"$f":"IFERROR(VLOOKUP(B108,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B108,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":27},10743,31532,{"$f":"IF(E108>$E$17,_xlfn.IFNA(VLOOKUP(B108,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},36262,{"$f":"1+IF(ISNA(VLOOKUP(B108,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},39888,null,null,0,39888,56562,-16674,{"$f":"IF(ISNA(VLOOKUP(B108,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,41388]
[91,"24410",null,"OROVILLE",{"$f":"IFERROR(VLOOKUP(B109,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":28},11141,{"$f":"IFERROR(VLOOKUP(B109,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},298,{"$f":"IFERROR(VLOOKUP(B109,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":20},7958,19397,{"$f":"IF(E109>$E$17,_xlfn.IFNA(VLOOKUP(B109,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},19397,{"$f":"1+IF(ISNA(VLOOKUP(B109,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B109,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[92,"01147",null,"OTHELLO",{"$f":"IFERROR(VLOOKUP(B110,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":845},336206,{"$f":"IFERROR(VLOOKUP(B110,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":268},26658,{"$f":"IFERROR(VLOOKUP(B110,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":494},196551,559415,{"$f":"IF(E110>$E$17,_xlfn.IFNA(VLOOKUP(B110,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},587386,{"$f":"1+IF(ISNA(VLOOKUP(B110,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},587386,null,null,0,587386,648339,-60953,{"$f":"IF(ISNA(VLOOKUP(B110,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,591386]
[93,"11001",null,"PASCO",{"$f":"IFERROR(VLOOKUP(B111,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":2018},802915,{"$f":"IFERROR(VLOOKUP(B111,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":628},62467,{"$f":"IFERROR(VLOOKUP(B111,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":1229},488990,1354372,{"$f":"IF(E111>$E$17,_xlfn.IFNA(VLOOKUP(B111,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},1286653,{"$f":"1+IF(ISNA(VLOOKUP(B111,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1286653,null,null,0,1286653,1286287,366,{"$f":"IF(ISNA(VLOOKUP(B111,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1290653]
[94,"24122",null,"PATEROS",{"$f":"IFERROR(VLOOKUP(B112,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":43},17109,{"$f":"IFERROR(VLOOKUP(B112,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":9},895,{"$f":"IFERROR(VLOOKUP(B112,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},6764,24768,{"$f":"IF(E112>$E$17,_xlfn.IFNA(VLOOKUP(B112,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},26006,{"$f":"1+IF(ISNA(VLOOKUP(B112,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},28607,null,null,0,28607,51109,-22502,{"$f":"IF(ISNA(VLOOKUP(B112,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,30107]
[95,"03050",null,"PATERSON",{"$f":"IFERROR(VLOOKUP(B113,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":24},9549,{"$f":"IFERROR(VLOOKUP(B113,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B113,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},6764,16711,{"$f":"IF(E113>$E$17,_xlfn.IFNA(VLOOKUP(B113,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},17547,{"$f":"1+IF(ISNA(VLOOKUP(B113,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},19302,null,null,0,19302,20782,-1480,{"$f":"IF(ISNA(VLOOKUP(B113,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,20802]
[96,"04901",null,"PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(B114,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5172,{"$f":"IFERROR(VLOOKUP(B114,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B114,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},2785,8355,{"$f":"IF(E114>$E$17,_xlfn.IFNA(VLOOKUP(B114,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},8355,{"$f":"1+IF(ISNA(VLOOKUP(B114,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},8355,null,null,0,8355,0,8355,{"$f":"IF(ISNA(VLOOKUP(B114,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,9855]
[97,"36402",null,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(B115,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":25},9947,{"$f":"IFERROR(VLOOKUP(B115,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":11},1094,{"$f":"IFERROR(VLOOKUP(B115,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":12},4775,15816,{"$f":"IF(E115>$E$17,_xlfn.IFNA(VLOOKUP(B115,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},15816,{"$f":"1+IF(ISNA(VLOOKUP(B115,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},17398,null,null,0,17398,23520,-6122,{"$f":"IF(ISNA(VLOOKUP(B115,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,1500,0]
[98,"03116",null,"PROSSER",{"$f":"IFERROR(VLOOKUP(B116,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":802},319097,{"$f":"IFERROR(VLOOKUP(B116,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":261},25961,{"$f":"IFERROR(VLOOKUP(B116,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":557},221617,566675,{"$f":"IF(E116>$E$17,_xlfn.IFNA(VLOOKUP(B116,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},651676,{"$f":"1+IF(ISNA(VLOOKUP(B116,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},651676,null,null,0,651676,646276,5400,{"$f":"IF(ISNA(VLOOKUP(B116,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,655676]
[99,"27003",null,"PUYALLUP",{"$f":"IFERROR(VLOOKUP(B117,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7162,{"$f":"IFERROR(VLOOKUP(B117,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B117,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":11},4377,11937,{"$f":"IF(E117>$E$17,_xlfn.IFNA(VLOOKUP(B117,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},11937,{"$f":"1+IF(ISNA(VLOOKUP(B117,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},11937,null,null,0,11937,0,11937,{"$f":"IF(ISNA(VLOOKUP(B117,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,13437]
[100,"05402",null,"QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(B118,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":110},43766,{"$f":"IFERROR(VLOOKUP(B118,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":47},4675,{"$f":"IFERROR(VLOOKUP(B118,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":47},18700,67141,{"$f":"IF(E118>$E$17,_xlfn.IFNA(VLOOKUP(B118,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},57070,{"$f":"1+IF(ISNA(VLOOKUP(B118,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},62777,null,null,0,62777,51578,11199,{"$f":"IF(ISNA(VLOOKUP(B118,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,65277]
[101,"13144",null,"QUINCY",{"$f":"IFERROR(VLOOKUP(B119,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":627},249469,{"$f":"IFERROR(VLOOKUP(B119,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":123},12235,{"$f":"IFERROR(VLOOKUP(B119,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":466},185411,447115,{"$f":"IF(E119>$E$17,_xlfn.IFNA(VLOOKUP(B119,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},447115,{"$f":"1+IF(ISNA(VLOOKUP(B119,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},447115,null,null,0,447115,362011,85104,{"$f":"IF(ISNA(VLOOKUP(B119,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,451115]
[102,"22009",null,"REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(B120,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":15},5968,{"$f":"IFERROR(VLOOKUP(B120,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B120,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":11},4377,10743,{"$f":"IF(E120>$E$17,_xlfn.IFNA(VLOOKUP(B120,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},10743,{"$f":"1+IF(ISNA(VLOOKUP(B120,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B120,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[103,"17403",null,"RENTON",{"$f":"IFERROR(VLOOKUP(B121,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":29},11538,{"$f":"IFERROR(VLOOKUP(B121,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B121,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":17},6764,19098,{"$f":"IF(E121>$E$17,_xlfn.IFNA(VLOOKUP(B121,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},19098,{"$f":"1+IF(ISNA(VLOOKUP(B121,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B121,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[104,"03400",null,"RICHLAND",{"$f":"IFERROR(VLOOKUP(B122,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":254},101061,{"$f":"IFERROR(VLOOKUP(B122,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":81},8057,{"$f":"IFERROR(VLOOKUP(B122,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":174},69231,178349,{"$f":"IF(E122>$E$17,_xlfn.IFNA(VLOOKUP(B122,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},151597,{"$f":"1+IF(ISNA(VLOOKUP(B122,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},151597,null,null,0,151597,167538,-15941,{"$f":"IF(ISNA(VLOOKUP(B122,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},1,null,2500,0]
[105,"06122",null,"RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(B123,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":30},11936,{"$f":"IFERROR(VLOOKUP(B123,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},298,{"$f":"IFERROR(VLOOKUP(B123,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":26},10345,22579,{"$f":"IF(E123>$E$17,_xlfn.IFNA(VLOOKUP(B123,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},22579,{"$f":"1+IF(ISNA(VLOOKUP(B123,'[5]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":22579},null,null,0,22579,0,22579,{"$f":"IF(ISNA(VLOOKUP(B123,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,24079]
[106,"17407",null,"RIVERVIEW",{"$f":"IFERROR(VLOOKUP(B124,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":11},4377,{"$f":"IFERROR(VLOOKUP(B124,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B124,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3183,7560,{"$f":"IF(E124>$E$17,_xlfn.IFNA(VLOOKUP(B124,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},7560,{"$f":"1+IF(ISNA(VLOOKUP(B124,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},7560,null,null,0,7560,0,7560,{"$f":"IF(ISNA(VLOOKUP(B124,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,9060]
[107,"34401",null,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(B125,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":42},16711,{"$f":"IFERROR(VLOOKUP(B125,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":8},796,{"$f":"IFERROR(VLOOKUP(B125,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":32},12732,30239,{"$f":"IF(E125>$E$17,_xlfn.IFNA(VLOOKUP(B125,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},25703,{"$f":"1+IF(ISNA(VLOOKUP(B125,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},25703,null,null,0,25703,21657,4046,{"$f":"IF(ISNA(VLOOKUP(B125,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,27203]
[108,"20403",null,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(B126,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":27},10743,{"$f":"IFERROR(VLOOKUP(B126,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B126,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":21},8355,19297,{"$f":"IF(E126>$E$17,_xlfn.IFNA(VLOOKUP(B126,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},22192,{"$f":"1+IF(ISNA(VLOOKUP(B126,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},24411,null,null,0,24411,15763,8648,{"$f":"IF(ISNA(VLOOKUP(B126,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,25911]
[109,"13160",null,"ROYAL",{"$f":"IFERROR(VLOOKUP(B127,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":237},94297,{"$f":"IFERROR(VLOOKUP(B127,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":80},7958,{"$f":"IFERROR(VLOOKUP(B127,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":139},55305,157560,{"$f":"IF(E127>$E$17,_xlfn.IFNA(VLOOKUP(B127,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},157560,{"$f":"1+IF(ISNA(VLOOKUP(B127,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},157560,null,null,0,157560,162130,-4570,{"$f":"IF(ISNA(VLOOKUP(B127,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,160060]
[110,"28149",null,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(B128,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":12},4775,{"$f":"IFERROR(VLOOKUP(B128,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B128,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},2785,7759,{"$f":"IF(E128>$E$17,_xlfn.IFNA(VLOOKUP(B128,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},7371,{"$f":"1+IF(ISNA(VLOOKUP(B128,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},7371,null,null,0,7371,11851,-4480,{"$f":"IF(ISNA(VLOOKUP(B128,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,8871]
[111,"17001",null,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B129,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":57},22679,{"$f":"IFERROR(VLOOKUP(B129,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":37},3680,{"$f":"IFERROR(VLOOKUP(B129,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":9},3581,29940,{"$f":"IF(E129>$E$17,_xlfn.IFNA(VLOOKUP(B129,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},25449,{"$f":"1+IF(ISNA(VLOOKUP(B129,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},25449,null,null,0,25449,121802,-96353,{"$f":"IF(ISNA(VLOOKUP(B129,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,26949]
[112,"29101",null,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(B130,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":176},70026,{"$f":"IFERROR(VLOOKUP(B130,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":39},3879,{"$f":"IFERROR(VLOOKUP(B130,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":116},46154,120059,{"$f":"IF(E130>$E$17,_xlfn.IFNA(VLOOKUP(B130,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},114056,{"$f":"1+IF(ISNA(VLOOKUP(B130,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},114056,null,null,0,114056,125077,-11021,{"$f":"IF(ISNA(VLOOKUP(B130,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,116556]
[113,"39119",null,"SELAH",{"$f":"IFERROR(VLOOKUP(B131,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":204},81167,{"$f":"IFERROR(VLOOKUP(B131,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":38},3780,{"$f":"IFERROR(VLOOKUP(B131,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":151},60079,145026,{"$f":"IF(E131>$E$17,_xlfn.IFNA(VLOOKUP(B131,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},137775,{"$f":"1+IF(ISNA(VLOOKUP(B131,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},137775,null,null,0,137775,134493,3282,{"$f":"IF(ISNA(VLOOKUP(B131,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,140275]
[114,"23309",null,"SHELTON",{"$f":"IFERROR(VLOOKUP(B132,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":137},54509,{"$f":"IFERROR(VLOOKUP(B132,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":89},8853,{"$f":"IFERROR(VLOOKUP(B132,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":35},13926,77288,{"$f":"IF(E132>$E$17,_xlfn.IFNA(VLOOKUP(B132,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},77288,{"$f":"1+IF(ISNA(VLOOKUP(B132,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B132,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[115,"31201",null,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(B133,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":77},30637,{"$f":"IFERROR(VLOOKUP(B133,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":18},1790,{"$f":"IFERROR(VLOOKUP(B133,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":43},17109,49536,{"$f":"IF(E133>$E$17,_xlfn.IFNA(VLOOKUP(B133,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},47059,{"$f":"1+IF(ISNA(VLOOKUP(B133,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},47059,null,null,0,47059,56193,-9134,{"$f":"IF(ISNA(VLOOKUP(B133,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,48559]
[116,"13156",null,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(B134,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":55},21883,{"$f":"IFERROR(VLOOKUP(B134,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":17},1691,{"$f":"IFERROR(VLOOKUP(B134,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":32},12732,36306,{"$f":"IF(E134>$E$17,_xlfn.IFNA(VLOOKUP(B134,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},36306,{"$f":"1+IF(ISNA(VLOOKUP(B134,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B134,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[117,"32081",null,"SPOKANE",{"$f":"IFERROR(VLOOKUP(B135,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":119},47347,{"$f":"IFERROR(VLOOKUP(B135,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":31},3084,{"$f":"IFERROR(VLOOKUP(B135,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":70},27851,78282,{"$f":"IF(E135>$E$17,_xlfn.IFNA(VLOOKUP(B135,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},78282,{"$f":"1+IF(ISNA(VLOOKUP(B135,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B135,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[118,"31401",null,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(B136,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":18},7162,{"$f":"IFERROR(VLOOKUP(B136,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B136,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":16},6366,13727,{"$f":"IF(E136>$E$17,_xlfn.IFNA(VLOOKUP(B136,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},11668,{"$f":"1+IF(ISNA(VLOOKUP(B136,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},11668,null,null,0,11668,12821,-1153,{"$f":"IF(ISNA(VLOOKUP(B136,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,13168]
[119,"30303",null,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(B137,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":21},8355,{"$f":"IFERROR(VLOOKUP(B137,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},597,{"$f":"IFERROR(VLOOKUP(B137,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":14},5570,14522,{"$f":"IF(E137>$E$17,_xlfn.IFNA(VLOOKUP(B137,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},14522,{"$f":"1+IF(ISNA(VLOOKUP(B137,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B137,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[120,"39201",null,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(B138,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":1911},760342,{"$f":"IFERROR(VLOOKUP(B138,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":458},45557,{"$f":"IFERROR(VLOOKUP(B138,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":1047},416577,1222476,{"$f":"IF(E138>$E$17,_xlfn.IFNA(VLOOKUP(B138,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},1283600,{"$f":"1+IF(ISNA(VLOOKUP(B138,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},1411960,null,null,0,1411960,1500016,-88056,{"$f":"IF(ISNA(VLOOKUP(B138,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1415960]
[121,"27010",null,"TACOMA",{"$f":"IFERROR(VLOOKUP(B139,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":25},9947,{"$f":"IFERROR(VLOOKUP(B139,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":10},995,{"$f":"IFERROR(VLOOKUP(B139,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":13},5172,16114,{"$f":"IF(E139>$E$17,_xlfn.IFNA(VLOOKUP(B139,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},16114,{"$f":"1+IF(ISNA(VLOOKUP(B139,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B139,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[122,"14077",null,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(B140,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":99},39390,{"$f":"IFERROR(VLOOKUP(B140,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":21},2089,{"$f":"IFERROR(VLOOKUP(B140,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":78},31034,72513,{"$f":"IF(E140>$E$17,_xlfn.IFNA(VLOOKUP(B140,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},83390,{"$f":"1+IF(ISNA(VLOOKUP(B140,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},91729,null,null,0,91729,42428,49301,{"$f":"IF(ISNA(VLOOKUP(B140,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,93229]
[123,"24404",null,"TONASKET",{"$f":"IFERROR(VLOOKUP(B141,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":318},126525,{"$f":"IFERROR(VLOOKUP(B141,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":91},9052,{"$f":"IFERROR(VLOOKUP(B141,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":234},93103,228680,{"$f":"IF(E141>$E$17,_xlfn.IFNA(VLOOKUP(B141,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},262982,{"$f":"1+IF(ISNA(VLOOKUP(B141,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},289280,null,null,0,289280,275856,13424,{"$f":"IF(ISNA(VLOOKUP(B141,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,291780]
[124,"39202",null,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(B142,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":852},338991,{"$f":"IFERROR(VLOOKUP(B142,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":270},26857,{"$f":"IFERROR(VLOOKUP(B142,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":515},204907,570755,{"$f":"IF(E142>$E$17,_xlfn.IFNA(VLOOKUP(B142,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},599293,{"$f":"1+IF(ISNA(VLOOKUP(B142,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},599293,null,null,0,599293,614175,-14882,{"$f":"IF(ISNA(VLOOKUP(B142,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,603293]
[125,"20400",null,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(B143,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":52},20690,{"$f":"IFERROR(VLOOKUP(B143,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B143,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":48},19098,39987,{"$f":"IF(E143>$E$17,_xlfn.IFNA(VLOOKUP(B143,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},39987,{"$f":"1+IF(ISNA(VLOOKUP(B143,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B143,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[126,"34033",null,"TUMWATER",{"$f":"IFERROR(VLOOKUP(B144,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":10},3979,{"$f":"IFERROR(VLOOKUP(B144,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B144,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":8},3183,7361,{"$f":"IF(E144>$E$17,_xlfn.IFNA(VLOOKUP(B144,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},7361,{"$f":"1+IF(ISNA(VLOOKUP(B144,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B144,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[127,"39002",null,"UNION GAP",{"$f":"IFERROR(VLOOKUP(B145,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":82},32626,{"$f":"IFERROR(VLOOKUP(B145,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":18},1790,{"$f":"IFERROR(VLOOKUP(B145,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":54},21485,55901,{"$f":"IF(E145>$E$17,_xlfn.IFNA(VLOOKUP(B145,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},53106,{"$f":"1+IF(ISNA(VLOOKUP(B145,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},58417,null,null,0,58417,35517,22900,{"$f":"IF(ISNA(VLOOKUP(B145,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,59917]
[128,"06037",null,"VANCOUVER",{"$f":"IFERROR(VLOOKUP(B146,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":59},23475,{"$f":"IFERROR(VLOOKUP(B146,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},99,{"$f":"IFERROR(VLOOKUP(B146,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":55},21883,45457,{"$f":"IF(E146>$E$17,_xlfn.IFNA(VLOOKUP(B146,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},38638,{"$f":"1+IF(ISNA(VLOOKUP(B146,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},38638,null,null,0,38638,42450,-3812,{"$f":"IF(ISNA(VLOOKUP(B146,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,40138]
[129,"34901",null,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(B147,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":14},5570,{"$f":"IFERROR(VLOOKUP(B147,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":3},298,{"$f":"IFERROR(VLOOKUP(B147,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":7},2785,{"$f":"+F147+H147+J147","v":8653},{"$f":"IF(E147>$E$17,_xlfn.IFNA(VLOOKUP(B147,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},{"$f":"IF(L147=0,K147,ROUND(K147*L147,0))","v":9086},{"$f":"1+IF(ISNA(VLOOKUP(B147,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V147=\"y\",ROUND(M147*N147,0),0)","v":0},null,null,0,{"$f":"O147+R147","v":0},12067,{"$f":"S147-T147","v":-12067},{"$f":"IF(ISNA(VLOOKUP(B147,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[130,"13073",null,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(B148,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":1856},{"$f":"IF(E148>=10,ROUND(E148*$G$3,0),0)","v":738459},{"$f":"IFERROR(VLOOKUP(B148,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":422},{"$f":"IF(E148>=$E$17,ROUND(G148*$G$3*$G$17,0),0)","v":41976},{"$f":"IFERROR(VLOOKUP(B148,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":1318},{"$f":"IF(E148>=$E$17,ROUND(I148*$G$3*$I$17,0),0)","v":524401},1304836,{"$f":"IF(E148>$E$17,_xlfn.IFNA(VLOOKUP(B148,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},1500561,{"$f":"1+IF(ISNA(VLOOKUP(B148,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1500561,null,null,0,1500561,1364113,136448,{"$f":"IF(ISNA(VLOOKUP(B148,[6]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},{"$f":"IF(W148=1, 0,  Y148+S148)","v":1504561}]
[131,"36140",null,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B149,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":82},32626,{"$f":"IFERROR(VLOOKUP(B149,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":50},4973,{"$f":"IFERROR(VLOOKUP(B149,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":20},7958,45557,{"$f":"IF(E149>$E$17,_xlfn.IFNA(VLOOKUP(B149,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},38723,{"$f":"1+IF(ISNA(VLOOKUP(B149,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},38723,null,null,0,38723,62916,-24193,{"$f":"IF(ISNA(VLOOKUP(B149,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,40223]
[132,"39207",null,"WAPATO",{"$f":"IFERROR(VLOOKUP(B150,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":905},360078,{"$f":"IFERROR(VLOOKUP(B150,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":206},20491,{"$f":"IFERROR(VLOOKUP(B150,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":596},237135,617704,{"$f":"IF(E150>$E$17,_xlfn.IFNA(VLOOKUP(B150,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},648589,{"$f":"1+IF(ISNA(VLOOKUP(B150,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},648589,null,null,0,648589,683408,-34819,{"$f":"IF(ISNA(VLOOKUP(B150,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,652589]
[133,"13146",null,"WARDEN",{"$f":"IFERROR(VLOOKUP(B151,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":279},111008,{"$f":"IFERROR(VLOOKUP(B151,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":74},7361,{"$f":"IFERROR(VLOOKUP(B151,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":180},71618,189987,{"$f":"IF(E151>$E$17,_xlfn.IFNA(VLOOKUP(B151,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},218485,{"$f":"1+IF(ISNA(VLOOKUP(B151,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},218485,null,null,0,218485,234696,-16211,{"$f":"IF(ISNA(VLOOKUP(B151,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,220985]
[134,"09209",null,"WATERVILLE",{"$f":"IFERROR(VLOOKUP(B152,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":19},7560,{"$f":"IFERROR(VLOOKUP(B152,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B152,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":14},5570,13528,{"$f":"IF(E152>$E$17,_xlfn.IFNA(VLOOKUP(B152,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},13528,{"$f":"1+IF(ISNA(VLOOKUP(B152,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},14881,null,null,0,14881,0,14881,{"$f":"IF(ISNA(VLOOKUP(B152,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,16381]
[135,"33049",null,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(B153,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":114},45358,{"$f":"IFERROR(VLOOKUP(B153,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":35},3481,{"$f":"IFERROR(VLOOKUP(B153,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":39},15517,64356,{"$f":"IF(E153>$E$17,_xlfn.IFNA(VLOOKUP(B153,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.05},67574,{"$f":"1+IF(ISNA(VLOOKUP(B153,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},74331,null,null,0,74331,63880,10451,{"$f":"IF(ISNA(VLOOKUP(B153,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,76831]
[136,"04246",null,"WENATCHEE",{"$f":"IFERROR(VLOOKUP(B154,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":1562},621483,{"$f":"IFERROR(VLOOKUP(B154,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":431},42871,{"$f":"IFERROR(VLOOKUP(B154,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":1105},439654,1104008,{"$f":"IF(E154>$E$17,_xlfn.IFNA(VLOOKUP(B154,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1.1499999999999999},1269609,{"$f":"1+IF(ISNA(VLOOKUP(B154,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1269609,null,null,0,1269609,1320925,-51316,{"$f":"IF(ISNA(VLOOKUP(B154,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1273609]
[137,"39208",null,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B155,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":197},78382,{"$f":"IFERROR(VLOOKUP(B155,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":40},3979,{"$f":"IFERROR(VLOOKUP(B155,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":142},56498,138859,{"$f":"IF(E155>$E$17,_xlfn.IFNA(VLOOKUP(B155,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.85},118030,{"$f":"1+IF(ISNA(VLOOKUP(B155,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},118030,null,null,0,118030,63007,55023,{"$f":"IF(ISNA(VLOOKUP(B155,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,2500,120530]
[138,"21303",null,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(B156,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":27},10743,{"$f":"IFERROR(VLOOKUP(B156,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9151,19894,{"$f":"IF(E156>$E$17,_xlfn.IFNA(VLOOKUP(B156,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},19894,{"$f":"1+IF(ISNA(VLOOKUP(B156,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B156,[6]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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":34},13528,{"$f":"IFERROR(VLOOKUP(B157,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":6},597,{"$f":"IFERROR(VLOOKUP(B157,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":26},10345,24470,{"$f":"IF(E157>$E$17,_xlfn.IFNA(VLOOKUP(B157,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},24470,{"$f":"1+IF(ISNA(VLOOKUP(B157,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},24470,null,null,0,24470,0,24470,{"$f":"IF(ISNA(VLOOKUP(B157,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,25970]
[140,"21232",null,"WINLOCK",{"$f":"IFERROR(VLOOKUP(B158,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":99},39390,{"$f":"IFERROR(VLOOKUP(B158,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":41},4078,{"$f":"IFERROR(VLOOKUP(B158,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":39},15517,58985,{"$f":"IF(E158>$E$17,_xlfn.IFNA(VLOOKUP(B158,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},58985,{"$f":"1+IF(ISNA(VLOOKUP(B158,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},58985,null,null,0,58985,64710,-5725,{"$f":"IF(ISNA(VLOOKUP(B158,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,60485]
[141,"20094",null,"WISHRAM",{"$f":"IFERROR(VLOOKUP(B159,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":13},5172,{"$f":"IFERROR(VLOOKUP(B159,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":1},99,{"$f":"IFERROR(VLOOKUP(B159,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":3},1194,6465,{"$f":"IF(E159>$E$17,_xlfn.IFNA(VLOOKUP(B159,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},6465,{"$f":"1+IF(ISNA(VLOOKUP(B159,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},7112,null,null,0,7112,0,7112,{"$f":"IF(ISNA(VLOOKUP(B159,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,8612]
[142,"08404",null,"WOODLAND",{"$f":"IFERROR(VLOOKUP(B160,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":41},16313,{"$f":"IFERROR(VLOOKUP(B160,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":2},199,{"$f":"IFERROR(VLOOKUP(B160,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":38},15119,31631,{"$f":"IF(E160>$E$17,_xlfn.IFNA(VLOOKUP(B160,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},31631,{"$f":"1+IF(ISNA(VLOOKUP(B160,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B160,[6]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,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":38},15119,{"$f":"IFERROR(VLOOKUP(B161,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":13},1293,{"$f":"IFERROR(VLOOKUP(B161,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":23},9151,25563,{"$f":"IF(E161>$E$17,_xlfn.IFNA(VLOOKUP(B161,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},25563,{"$f":"1+IF(ISNA(VLOOKUP(B161,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,44928,-44928,{"$f":"IF(ISNA(VLOOKUP(B161,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[144,"39007",null,"YAKIMA",{"$f":"IFERROR(VLOOKUP(B162,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":2044},813260,{"$f":"IFERROR(VLOOKUP(B162,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":518},51525,{"$f":"IFERROR(VLOOKUP(B162,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":1374},546683,1411468,{"$f":"IF(E162>$E$17,_xlfn.IFNA(VLOOKUP(B162,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":1},1411468,{"$f":"1+IF(ISNA(VLOOKUP(B162,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},1411468,null,null,0,1411468,1485646,-74178,{"$f":"IF(ISNA(VLOOKUP(B162,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,4000,1415468]
[145,"34002",null,"YELM",{"$f":"IFERROR(VLOOKUP(B163,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":64},25464,{"$f":"IFERROR(VLOOKUP(B163,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":4},398,{"$f":"IFERROR(VLOOKUP(B163,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":45},17904,43766,{"$f":"IF(E163>$E$17,_xlfn.IFNA(VLOOKUP(B163,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0},43766,{"$f":"1+IF(ISNA(VLOOKUP(B163,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(B163,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"N"},null,null,0,0]
[146,"39205",null,"ZILLAH",{"$f":"IFERROR(VLOOKUP(B164,[5]Enrollment!$A$1:$F$147,4,FALSE),0)","v":88},35013,{"$f":"IFERROR(VLOOKUP(B164,[5]Enrollment!$A$1:$F$147,6,FALSE),0)","v":24},2387,{"$f":"IFERROR(VLOOKUP(B164,[5]Enrollment!$A$1:$F$147,5,FALSE),0)","v":49},19496,56896,{"$f":"IF(E164>$E$17,_xlfn.IFNA(VLOOKUP(B164,'[5]other funds ftr 2023'!A:I,9,FALSE),0),1)","v":0.95},54051,{"$f":"1+IF(ISNA(VLOOKUP(B164,'[5]Rural and Low Income 23-24'!$A:$B,2,FALSE)),0,$N$17)","v":1},54051,null,null,{"$f":"ROUND(IF(Q164>0,-(0.9-Q164)*O164,0),0)","v":0},54051,57750,-3699,{"$f":"IF(ISNA(VLOOKUP(B164,[6]Sheet1!$B$1:$D$96,1,FALSE)),\"N\",\"Y\")","v":"Y"},null,null,1500,55551]