{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["District","2026-27 Final","Assumptions","Enrollment","Rural and Low Income 26-27","other funds ftr 2026","CCDDD","2025-26 Final"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":127,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"District","index":0,"n_rows":83,"n_cols":32,"rows_kept":83,"cut":false,"hidden":false,"merged":[[27,14,28,15],[30,14,30,15],[30,16,30,17],[32,5,34,5],[1,6,1,9],[2,7,2,8],[16,2,19,2],[16,5,17,5],[18,5,19,5],[20,2,23,2],[20,5,21,5],[22,5,23,5],[2,20,2,21],[6,5,7,5],[8,5,9,5],[10,5,11,5],[12,2,15,2],[12,5,13,5],[14,5,15,5],[2,10,2,11],[2,12,2,13],[2,14,2,15],[2,16,2,17],[2,18,2,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do Not",null,null,null,null,null,null,"Aberdeen"]
[null,null,null,null,null,"District Name","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",{"$f":"VLOOKUP(G2,CCDDD!B:C,2,0)","v":"14005"},null,null,null,"2021-22",null,"2020-21",null,"2011-12",null,"2010-11",null,"2009-10",null,"2008-09",null,"2007-08",null,null,null,null,null,null,null,null,"Bridgeport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%%",null,null,null,null,null,null,null,null,null,"Burlington"]
[null,null,null,null,null,null,null,"Prelim 2025-2026","% of PY","Final 25-26","Final 2021-22","% of PY","Final 2020-21",null,"Prelim 2011-12","% of PY","Final 2010-11","% of PY","Final 2009-10","% of PY","Final 2008-09","of Prior Year","2007-08",null,null,null,null,null,null,null,null,"Cascade"]
[null,null,null,null,null,"Regular Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cashmere"]
[null,2,null,null,null,"K-12 Migrant Students","Average Number",{"$f":"IFERROR(VLOOKUP($G$3,'2026-27 Final'!$B$19:$AA$162,4,0),0)","v":159},{"$f":"H7/J7","v":0.95209580838323349},{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,4,0),0)","v":167},338,{"$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$3,'2026-27 Final'!$B$19:$AA$162,5,0),0)","v":78380},0.99927330214057142,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,5,0),0)","v":78437},159039,0.3281029486676299,119749,null,{"$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$3,'2026-27 Final'!$B$19:$AA$162,6,0),0)","v":64},2.1333333333333333,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$1646,6,0),0)","v":30},59,-1.6666666666666718E-2,60,null,{"$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$3,'2026-27 Final'!$B$19:$AA$162,7,0),0)","v":7887},2.2387170025546408,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,7,0),0)","v":3523},6940,0.15531879473947052,6007,null,{"$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$3,'2026-27 Final'!$B$19:$AA$162,8,0),0)","v":41},0.5,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,8,0),0)","v":82},108,0.13684210526315788,95,null,{"$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$3,'2026-27 Final'!$B$19:$AA$162,9,0),0)","v":20211},0.52477021342888297,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,9,0),0)","v":38514},50817,0.33563750098562295,38047,null,{"$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$3,'2026-27 Final'!$B$19:$AA$162,10,0),0)","v":106478},{"$f":"H26/J26","v":0.88382555572156651},{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,10,0),0)","v":120474},216796,{"$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$3,'2026-27 Final'!$B$19:$AA$162,11,0),0)","v":1},null,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,11,0),0)","v":0.95},0.95,{"$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$3,'2026-27 Final'!$B$19:$AA$162,13,0),0)","v":1.1000000000000001},null,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,13,0),0)","v":1},1,{"$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$3,'2026-27 Final'!$B$19:$AA$162,18,0),0)","v":117126},{"$f":"H30/J30","v":1.0233813892529489},{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,18,0),0)","v":114450},205956,{"$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 26-27 Health Support Grant",null,{"$f":"IFERROR(VLOOKUP($G$3,'2026-27 Final'!$B$19:$AA$162,24,0),0)","v":1250},null,{"$f":"IFERROR(VLOOKUP($G$3,'2025-26 Final'!$B$19:$AA$164,24,0),0)","v":1250},2500,null,null,null,null,null,{"$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",{"$f":"H38+H30","v":118376},{"$f":"H39/J39","v":1.0231287813310286},{"$f":"J38+J30","v":115700},{"$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":"2026-27 Final","index":1,"n_rows":162,"n_cols":28,"rows_kept":162,"cut":false,"hidden":false,"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,{"$f":"Assumptions!C24","v":20923716}]
[null,null,null,0,null,2.0369691980863958E+66,492.95465446092186,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"O18","v":20923716}]
[null,null,null,null,null,null,null,null,null,"Difference",null,null,null,null,{"$f":"O3-O2","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Put total here",null,{"$f":"Assumptions!C24","v":20923716}]
[]
[]
[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,{"$f":"G3","v":492.95465446092186},"K-12",null,"Needs Support",null,"Priority Interuption "]
[null,null,"CCDDD","District","Ave. number","Regular Dollars","Ave. number","Regular Dollars","Priority Number","Priority Dollars","Subtotal","Other Funds Factor","Subtotal 2","Add'l Rural Factor","Total Allocated Amount",null,"MOE","MOE Red.","Subtotal \nAfter MOE",null,null,"Y for yes, N for no (reallocates money)",null,"Override funding?  Y for yes, otherwise blank.","Health Support Grant","Behavioral Health Supports","Total"]
[null,null,null,null,10,{"$f":"F18/E18","v":492.95473737544336},0.25,{"$f":"H18/G18","v":125.39603225122003},1,{"$f":"J18/I18","v":503.37658264606807},null,null,null,0.1,124]
[0,null,"99999","State Total",{"$f":"SUMIF(E19:E162,\">-10\")","v":29605},{"$f":"SUM(F19:F162)","v":14593925},{"$f":"SUMIF(G19:G162,\">=10\")","v":9426},{"$f":"SUM(H19:H162)","v":1181983},{"$f":"SUMIF(I19:I162,\">=10\")","v":8609},{"$f":"SUM(J19:J162)","v":4333569},{"$f":"SUM(K19:K162)","v":20109477},null,{"$f":"SUM(M19:M162)","v":21172573},null,{"$f":"SUM(O19:O162)","v":20923716},null,null,{"$f":"SUM(R19:R150)","v":0},{"$f":"SUM(S19:S162)","v":20923716},"Previous Year Final Allocations","Allocation Difference",null,"Consortia",null,{"$f":"SUM(Y19:Y162)","v":98500},{"$f":"SUM(Z19:Z162)","v":125662},{"$f":"SUM(AA19:AA162)","v":20792513}]
[1,"14005",null,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$2:$G$146,5,0),0)","v":159},{"$f":"IF(E19>=10,ROUND(E19*$G$3,0),0)","v":78380},{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$2:$G$146,6,0),0)","v":64},{"$f":"IF(E19>=$E$17,ROUND(G19*$G$3*$G$17,0),0)","v":7887},{"$f":"IFERROR(VLOOKUP(B19,Enrollment!$A$2:$G$146,7,0),0)","v":41},{"$f":"IF(E19>=$E$17,ROUND(I19*$G$3*$I$17,0),0)","v":20211},{"$f":"+F19+H19+J19","v":106478},{"$f":"IF(E19>$E$17,_xlfn.IFNA(VLOOKUP(B19,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},{"$f":"IF(L19=0,K19,ROUND(K19*L19,0))","v":106478},{"$f":"1+IF(ISNA(VLOOKUP(B19,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},{"$f":"IF(V19=\"y\",ROUND(M19*N19,0),0)","v":117126},null,null,{"$f":"ROUND(IF(Q19>0,-(0.9-Q19)*O19,0),0)","v":0},{"$f":"O19+R19","v":117126},{"$f":"IFERROR(VLOOKUP(B19,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":115700},{"$f":"S19-T19","v":1426},"y",null,null,{"$f":"IF(V19=\"Y\",IF(E19<=99,750,IF(AND(E19>=100,E19<=399),1250,2000)),0)","v":1250},null,{"$f":"IF(W19=1, 0,  Y19+S19+Z19)","v":118376}]
[2,"29103",null,"ANACORTES",{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$2:$G$146,5,0),0)","v":0},{"$f":"IF(E20>=10,ROUND(E20*$G$3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$2:$G$146,6,0),0)","v":0},{"$f":"IF(E20>=$E$17,ROUND(G20*$G$3*$G$17,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,Enrollment!$A$2:$G$146,7,0),0)","v":0},{"$f":"IF(E20>=$E$17,ROUND(I20*$G$3*$I$17,0),0)","v":0},0,{"$f":"IF(E20>$E$17,_xlfn.IFNA(VLOOKUP(B20,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B20,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B20,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,{"$f":"IF(V20=\"Y\",IF(E20<=99,750,IF(AND(E20>=100,E20<=399),1250,2000)),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$146,5,0),0)","v":39},19225,{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$2:$G$146,6,0),0)","v":22},2711,{"$f":"IFERROR(VLOOKUP(B21,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,25387,{"$f":"IF(E21>$E$17,_xlfn.IFNA(VLOOKUP(B21,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},25387,{"$f":"1+IF(ISNA(VLOOKUP(B21,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B21,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[4,"17408",null,"AUBURN",{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$2:$G$146,5,0),0)","v":23},11338,{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$2:$G$146,6,0),0)","v":9},1109,{"$f":"IFERROR(VLOOKUP(B22,Enrollment!$A$2:$G$146,7,0),0)","v":6},2958,15405,{"$f":"IF(E22>$E$17,_xlfn.IFNA(VLOOKUP(B22,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},15405,{"$f":"1+IF(ISNA(VLOOKUP(B22,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B22,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[5,"06119",null,"BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$2:$G$146,5,0),0)","v":12},5915,{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$2:$G$146,6,0),0)","v":7},863,{"$f":"IFERROR(VLOOKUP(B23,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,6778,{"$f":"IF(E23>$E$17,_xlfn.IFNA(VLOOKUP(B23,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},6778,{"$f":"1+IF(ISNA(VLOOKUP(B23,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B23,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[6,"37501",null,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$2:$G$146,5,0),0)","v":72},35493,{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$2:$G$146,6,0),0)","v":26},3204,{"$f":"IFERROR(VLOOKUP(B24,Enrollment!$A$2:$G$146,7,0),0)","v":23},11338,50035,{"$f":"IF(E24>$E$17,_xlfn.IFNA(VLOOKUP(B24,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},50035,{"$f":"1+IF(ISNA(VLOOKUP(B24,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},50035,null,null,0,50035,{"$f":"IFERROR(VLOOKUP(B24,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},50035,"y",null,null,750,null,50785]
[7,"27403",null,"BETHEL",{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$2:$G$146,5,0),0)","v":10},4930,{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$2:$G$146,6,0),0)","v":6},739,{"$f":"IFERROR(VLOOKUP(B25,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,5669,{"$f":"IF(E25>$E$17,_xlfn.IFNA(VLOOKUP(B25,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},5669,{"$f":"1+IF(ISNA(VLOOKUP(B25,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B25,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[8,"18100",null,"BREMERTON",{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$2:$G$146,5,0),0)","v":30},14789,{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$2:$G$146,6,0),0)","v":24},2958,{"$f":"IFERROR(VLOOKUP(B26,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,18240,{"$f":"IF(E26>$E$17,_xlfn.IFNA(VLOOKUP(B26,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},17328,{"$f":"1+IF(ISNA(VLOOKUP(B26,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},17328,null,null,0,17328,{"$f":"IFERROR(VLOOKUP(B26,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":33099},-15771,"y",null,null,750,null,18078]
[9,"24111",null,"BREWSTER",{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$2:$G$146,5,0),0)","v":224},110422,{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$2:$G$146,6,0),0)","v":69},8503,{"$f":"IFERROR(VLOOKUP(B27,Enrollment!$A$2:$G$146,7,0),0)","v":58},28591,147516,{"$f":"IF(E27>$E$17,_xlfn.IFNA(VLOOKUP(B27,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},154892,{"$f":"1+IF(ISNA(VLOOKUP(B27,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},170381,null,null,0,170381,{"$f":"IFERROR(VLOOKUP(B27,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":173353},-2972,"y",null,null,1250,null,171631]
[10,"09075",null,"BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$2:$G$146,5,0),0)","v":152},74929,{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$2:$G$146,6,0),0)","v":59},7271,{"$f":"IFERROR(VLOOKUP(B28,Enrollment!$A$2:$G$146,7,0),0)","v":28},13803,96003,{"$f":"IF(E28>$E$17,_xlfn.IFNA(VLOOKUP(B28,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},100803,{"$f":"1+IF(ISNA(VLOOKUP(B28,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},100803,null,null,0,100803,{"$f":"IFERROR(VLOOKUP(B28,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":119305},-18502,"y",null,null,1250,null,102053]
[11,"29100",null,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$2:$G$146,5,0),0)","v":520},256336,{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$2:$G$146,6,0),0)","v":208},25634,{"$f":"IFERROR(VLOOKUP(B29,Enrollment!$A$2:$G$146,7,0),0)","v":97},47817,329787,{"$f":"IF(E29>$E$17,_xlfn.IFNA(VLOOKUP(B29,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},346276,{"$f":"1+IF(ISNA(VLOOKUP(B29,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},346276,null,null,0,346276,{"$f":"IFERROR(VLOOKUP(B29,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":359421},-13145,"y",null,null,2000,null,348276]
[12,"04228",null,"CASCADE",{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$2:$G$146,5,0),0)","v":54},26620,{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B30,Enrollment!$A$2:$G$146,7,0),0)","v":8},3944,32043,{"$f":"IF(E30>$E$17,_xlfn.IFNA(VLOOKUP(B30,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},32043,{"$f":"1+IF(ISNA(VLOOKUP(B30,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},32043,null,null,0,32043,{"$f":"IFERROR(VLOOKUP(B30,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":32335},-292,"y",null,null,750,null,32793]
[14,"04222",null,"CASHMERE",{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$2:$G$146,5,0),0)","v":165},81338,{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$2:$G$146,6,0),0)","v":48},5915,{"$f":"IFERROR(VLOOKUP(B31,Enrollment!$A$2:$G$146,7,0),0)","v":3},1479,88732,{"$f":"IF(E31>$E$17,_xlfn.IFNA(VLOOKUP(B31,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},93169,{"$f":"1+IF(ISNA(VLOOKUP(B31,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},93169,null,null,0,93169,{"$f":"IFERROR(VLOOKUP(B31,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":103805},-10636,"y",null,null,1250,null,94419]
[13,"18401",null,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$2:$G$146,5,0),0)","v":13},6408,{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$2:$G$146,6,0),0)","v":6},739,{"$f":"IFERROR(VLOOKUP(B32,Enrollment!$A$2:$G$146,7,0),0)","v":5},2465,9612,{"$f":"IF(E32>$E$17,_xlfn.IFNA(VLOOKUP(B32,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},9612,{"$f":"1+IF(ISNA(VLOOKUP(B32,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q32>0,-(0.9-Q32)*O32,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B32,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[15,"32356",null,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$2:$G$146,5,0),0)","v":12},5915,{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$2:$G$146,6,0),0)","v":10},1232,{"$f":"IFERROR(VLOOKUP(B33,Enrollment!$A$2:$G$146,7,0),0)","v":2},986,8133,{"$f":"IF(E33>$E$17,_xlfn.IFNA(VLOOKUP(B33,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},8133,{"$f":"1+IF(ISNA(VLOOKUP(B33,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q33>0,-(0.9-Q33)*O33,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B33,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[16,"21401",null,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$2:$G$146,5,0),0)","v":80},39436,{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$2:$G$146,6,0),0)","v":16},1972,{"$f":"IFERROR(VLOOKUP(B34,Enrollment!$A$2:$G$146,7,0),0)","v":26},12817,54225,{"$f":"IF(E34>$E$17,_xlfn.IFNA(VLOOKUP(B34,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},51514,{"$f":"1+IF(ISNA(VLOOKUP(B34,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},51514,null,null,{"$f":"ROUND(IF(Q34>0,-(0.9-Q34)*O34,0),0)","v":0},51514,{"$f":"IFERROR(VLOOKUP(B34,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":62661},-11147,"y",null,"Y",750,null,52264]
[17,"21302",null,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$2:$G$146,5,0),0)","v":24},11831,{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$2:$G$146,6,0),0)","v":11},1356,{"$f":"IFERROR(VLOOKUP(B35,Enrollment!$A$2:$G$146,7,0),0)","v":6},2958,16145,{"$f":"IF(E35>$E$17,_xlfn.IFNA(VLOOKUP(B35,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},15338,{"$f":"1+IF(ISNA(VLOOKUP(B35,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},15338,null,null,0,15338,{"$f":"IFERROR(VLOOKUP(B35,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":19602},-4264,"y",null,null,750,null,16088]
[18,"32360",null,"CHENEY",{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$2:$G$146,5,0),0)","v":10},4930,{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$2:$G$146,6,0),0)","v":7},863,{"$f":"IFERROR(VLOOKUP(B36,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,5793,{"$f":"IF(E36>$E$17,_xlfn.IFNA(VLOOKUP(B36,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},5793,{"$f":"1+IF(ISNA(VLOOKUP(B36,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q36>0,-(0.9-Q36)*O36,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B36,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[19,"27901",null,"CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$2:$G$146,5,0),0)","v":24},11831,{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$2:$G$146,6,0),0)","v":16},1972,{"$f":"IFERROR(VLOOKUP(B37,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,14296,{"$f":"IF(E37>$E$17,_xlfn.IFNA(VLOOKUP(B37,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},14296,{"$f":"1+IF(ISNA(VLOOKUP(B37,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B37,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0,"NEW"]
[20,"27400",null,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$2:$G$146,5,0),0)","v":15},7394,{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$2:$G$146,6,0),0)","v":5},616,{"$f":"IFERROR(VLOOKUP(B38,Enrollment!$A$2:$G$146,7,0),0)","v":3},1479,9489,{"$f":"IF(E38>$E$17,_xlfn.IFNA(VLOOKUP(B38,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},9489,{"$f":"1+IF(ISNA(VLOOKUP(B38,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},9489,null,null,0,9489,{"$f":"IFERROR(VLOOKUP(B38,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},9489,"y",null,null,750,null,10239]
[21,"36250",null,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$2:$G$146,5,0),0)","v":199},98098,{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$2:$G$146,6,0),0)","v":70},8627,{"$f":"IFERROR(VLOOKUP(B39,Enrollment!$A$2:$G$146,7,0),0)","v":55},27113,133838,{"$f":"IF(E39>$E$17,_xlfn.IFNA(VLOOKUP(B39,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},140530,{"$f":"1+IF(ISNA(VLOOKUP(B39,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},140530,null,null,0,140530,{"$f":"IFERROR(VLOOKUP(B39,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":152158},-11628,"y",null,null,1250,null,141780]
[22,"36400",null,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$2:$G$146,5,0),0)","v":52},25634,{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$2:$G$146,6,0),0)","v":26},3204,{"$f":"IFERROR(VLOOKUP(B40,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,32289,{"$f":"IF(E40>$E$17,_xlfn.IFNA(VLOOKUP(B40,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},32289,{"$f":"1+IF(ISNA(VLOOKUP(B40,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},32289,null,null,0,32289,{"$f":"IFERROR(VLOOKUP(B40,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},32289,"y",1,null,750,null,0]
[23,"29317",null,"CONWAY",{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$2:$G$146,5,0),0)","v":12},5915,{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$2:$G$146,6,0),0)","v":7},863,{"$f":"IFERROR(VLOOKUP(B41,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,7271,{"$f":"IF(E41>$E$17,_xlfn.IFNA(VLOOKUP(B41,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},7271,{"$f":"1+IF(ISNA(VLOOKUP(B41,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B41,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0,"NEW"]
[24,"15204",null,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B42,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E42>$E$17,_xlfn.IFNA(VLOOKUP(B42,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B42,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B42,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[25,"39090",null,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$2:$G$146,5,0),0)","v":161},79366,{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$2:$G$146,6,0),0)","v":114},14049,{"$f":"IFERROR(VLOOKUP(B43,Enrollment!$A$2:$G$146,7,0),0)","v":16},7887,101302,{"$f":"IF(E43>$E$17,_xlfn.IFNA(VLOOKUP(B43,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},101302,{"$f":"1+IF(ISNA(VLOOKUP(B43,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B43,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[26,"09206",null,"EASTMONT",{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$2:$G$146,5,0),0)","v":1042},513659,{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$2:$G$146,6,0),0)","v":220},27113,{"$f":"IFERROR(VLOOKUP(B44,Enrollment!$A$2:$G$146,7,0),0)","v":345},170069,710841,{"$f":"IF(E44>$E$17,_xlfn.IFNA(VLOOKUP(B44,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},746383,{"$f":"1+IF(ISNA(VLOOKUP(B44,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},746383,null,null,0,746383,{"$f":"IFERROR(VLOOKUP(B44,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":588989},157394,"y",null,null,2000,null,748383]
[27,"19028",null,"EASTON",{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E45>$E$17,_xlfn.IFNA(VLOOKUP(B45,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B45,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B45,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[28,"31015",null,"EDMONDS",{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$2:$G$146,5,0),0)","v":25},12324,{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B46,Enrollment!$A$2:$G$146,7,0),0)","v":2},986,14789,{"$f":"IF(E46>$E$17,_xlfn.IFNA(VLOOKUP(B46,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},14789,{"$f":"1+IF(ISNA(VLOOKUP(B46,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},14789,null,null,0,14789,{"$f":"IFERROR(VLOOKUP(B46,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},14789,"y",null,null,750,null,15539]
[31,"19401",null,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$2:$G$146,5,0),0)","v":16},7887,{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$2:$G$146,6,0),0)","v":13},1602,{"$f":"IFERROR(VLOOKUP(B47,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,9489,{"$f":"IF(E47>$E$17,_xlfn.IFNA(VLOOKUP(B47,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},9489,{"$f":"1+IF(ISNA(VLOOKUP(B47,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B47,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[32,"14068",null,"ELMA",{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$2:$G$146,5,0),0)","v":12},5915,{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$2:$G$146,6,0),0)","v":6},739,{"$f":"IFERROR(VLOOKUP(B48,Enrollment!$A$2:$G$146,7,0),0)","v":4},1972,8626,{"$f":"IF(E48>$E$17,_xlfn.IFNA(VLOOKUP(B48,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},8626,{"$f":"1+IF(ISNA(VLOOKUP(B48,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B48,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[33,"04127",null,"ENTIAT",{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$2:$G$146,5,0),0)","v":69},34014,{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$2:$G$146,6,0),0)","v":39},4806,{"$f":"IFERROR(VLOOKUP(B49,Enrollment!$A$2:$G$146,7,0),0)","v":6},2958,41778,{"$f":"IF(E49>$E$17,_xlfn.IFNA(VLOOKUP(B49,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},41778,{"$f":"1+IF(ISNA(VLOOKUP(B49,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B49,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[34,"13165",null,"EPHRATA",{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$2:$G$146,5,0),0)","v":130},64084,{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$2:$G$146,6,0),0)","v":63},7764,{"$f":"IFERROR(VLOOKUP(B50,Enrollment!$A$2:$G$146,7,0),0)","v":21},10352,82200,{"$f":"IF(E50>$E$17,_xlfn.IFNA(VLOOKUP(B50,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},82200,{"$f":"1+IF(ISNA(VLOOKUP(B50,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},82200,null,null,0,82200,{"$f":"IFERROR(VLOOKUP(B50,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":79804},2396,"y",null,null,1250,null,83450]
[35,"31002",null,"EVERETT",{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$2:$G$146,5,0),0)","v":42},20704,{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$2:$G$146,6,0),0)","v":28},3451,{"$f":"IFERROR(VLOOKUP(B51,Enrollment!$A$2:$G$146,7,0),0)","v":4},1972,26127,{"$f":"IF(E51>$E$17,_xlfn.IFNA(VLOOKUP(B51,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},26127,{"$f":"1+IF(ISNA(VLOOKUP(B51,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B51,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[36,"06114",null,"EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$2:$G$146,5,0),0)","v":19},9366,{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$2:$G$146,6,0),0)","v":16},1972,{"$f":"IFERROR(VLOOKUP(B52,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,11831,{"$f":"IF(E52>$E$17,_xlfn.IFNA(VLOOKUP(B52,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},11831,{"$f":"1+IF(ISNA(VLOOKUP(B52,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B52,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[37,"17210",null,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$2:$G$146,5,0),0)","v":15},7394,{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$2:$G$146,6,0),0)","v":11},1356,{"$f":"IFERROR(VLOOKUP(B53,Enrollment!$A$2:$G$146,7,0),0)","v":3},1479,10229,{"$f":"IF(E53>$E$17,_xlfn.IFNA(VLOOKUP(B53,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},10229,{"$f":"1+IF(ISNA(VLOOKUP(B53,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B53,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[38,"37502",null,"FERNDALE",{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$2:$G$146,5,0),0)","v":96},47324,{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$2:$G$146,6,0),0)","v":13},1602,{"$f":"IFERROR(VLOOKUP(B54,Enrollment!$A$2:$G$146,7,0),0)","v":22},10845,59771,{"$f":"IF(E54>$E$17,_xlfn.IFNA(VLOOKUP(B54,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},56782,{"$f":"1+IF(ISNA(VLOOKUP(B54,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},56782,null,null,0,56782,{"$f":"IFERROR(VLOOKUP(B54,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":65502},-8720,"y",null,"Y",750,null,57532]
[39,"03053",null,"FINLEY",{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$2:$G$146,5,0),0)","v":92},45352,{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$2:$G$146,6,0),0)","v":42},5176,{"$f":"IFERROR(VLOOKUP(B55,Enrollment!$A$2:$G$146,7,0),0)","v":11},5423,55951,{"$f":"IF(E55>$E$17,_xlfn.IFNA(VLOOKUP(B55,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},58749,{"$f":"1+IF(ISNA(VLOOKUP(B55,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},58749,null,null,0,58749,{"$f":"IFERROR(VLOOKUP(B55,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},58749,"y",1,null,750,null,0]
[40,"27402",null,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B56,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E56>$E$17,_xlfn.IFNA(VLOOKUP(B56,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B56,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B56,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[41,"20404",null,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$2:$G$146,5,0),0)","v":55},27113,{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$2:$G$146,6,0),0)","v":32},3944,{"$f":"IFERROR(VLOOKUP(B57,Enrollment!$A$2:$G$146,7,0),0)","v":2},986,32043,{"$f":"IF(E57>$E$17,_xlfn.IFNA(VLOOKUP(B57,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},30441,{"$f":"1+IF(ISNA(VLOOKUP(B57,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},30441,null,null,0,30441,{"$f":"IFERROR(VLOOKUP(B57,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":40555},-10114,"y",null,null,750,null,31191]
[42,"13301",null,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$2:$G$146,5,0),0)","v":173},85281,{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$2:$G$146,6,0),0)","v":128},15775,{"$f":"IFERROR(VLOOKUP(B58,Enrollment!$A$2:$G$146,7,0),0)","v":15},7394,108450,{"$f":"IF(E58>$E$17,_xlfn.IFNA(VLOOKUP(B58,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},119295,{"$f":"1+IF(ISNA(VLOOKUP(B58,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},131225,null,null,0,131225,{"$f":"IFERROR(VLOOKUP(B58,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":146428},-15203,"y",null,null,1250,null,132475]
[43,"39200",null,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$2:$G$146,5,0),0)","v":763},376124,{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$2:$G$146,6,0),0)","v":189},23292,{"$f":"IFERROR(VLOOKUP(B59,Enrollment!$A$2:$G$146,7,0),0)","v":223},109929,509345,{"$f":"IF(E59>$E$17,_xlfn.IFNA(VLOOKUP(B59,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},534812,{"$f":"1+IF(ISNA(VLOOKUP(B59,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},588293,null,null,0,588293,{"$f":"IFERROR(VLOOKUP(B59,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":529970},58323,"y",null,null,2000,null,590293]
[44,"39204",null,"GRANGER",{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$2:$G$146,5,0),0)","v":296},145915,{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$2:$G$146,6,0),0)","v":132},16268,{"$f":"IFERROR(VLOOKUP(B60,Enrollment!$A$2:$G$146,7,0),0)","v":71},35000,197183,{"$f":"IF(E60>$E$17,_xlfn.IFNA(VLOOKUP(B60,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},207042,{"$f":"1+IF(ISNA(VLOOKUP(B60,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},207042,null,null,0,207042,{"$f":"IFERROR(VLOOKUP(B60,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":210598},-3556,"y",null,null,1250,null,208292]
[45,"39203",null,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$2:$G$146,5,0),0)","v":210},103520,{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$2:$G$146,6,0),0)","v":77},9489,{"$f":"IFERROR(VLOOKUP(B61,Enrollment!$A$2:$G$146,7,0),0)","v":63},31056,144065,{"$f":"IF(E61>$E$17,_xlfn.IFNA(VLOOKUP(B61,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},151268,{"$f":"1+IF(ISNA(VLOOKUP(B61,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},151268,null,null,0,151268,{"$f":"IFERROR(VLOOKUP(B61,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":150063},1205,"y",null,null,1250,null,152518]
[46,"17401",null,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B62,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E62>$E$17,_xlfn.IFNA(VLOOKUP(B62,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B62,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B62,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[47,"23404",null,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$2:$G$146,5,0),0)","v":25},12324,{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$2:$G$146,6,0),0)","v":17},2095,{"$f":"IFERROR(VLOOKUP(B63,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,14912,{"$f":"IF(E63>$E$17,_xlfn.IFNA(VLOOKUP(B63,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},14912,{"$f":"1+IF(ISNA(VLOOKUP(B63,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},16403,null,null,0,16403,{"$f":"IFERROR(VLOOKUP(B63,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":23264},-6861,"y",null,null,750,null,17153]
[48,"14028",null,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$2:$G$146,5,0),0)","v":12},5915,{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$2:$G$146,6,0),0)","v":4},493,{"$f":"IFERROR(VLOOKUP(B64,Enrollment!$A$2:$G$146,7,0),0)","v":6},2958,9366,{"$f":"IF(E64>$E$17,_xlfn.IFNA(VLOOKUP(B64,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},9366,{"$f":"1+IF(ISNA(VLOOKUP(B64,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B64,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[49,"10070",null,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B65,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E65>$E$17,_xlfn.IFNA(VLOOKUP(B65,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B65,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B65,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":10438},-10438,"n",null,null,0,null,0]
[50,"08458",null,"KELSO",{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$2:$G$146,5,0),0)","v":26},12817,{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$2:$G$146,6,0),0)","v":22},2711,{"$f":"IFERROR(VLOOKUP(B66,Enrollment!$A$2:$G$146,7,0),0)","v":2},986,16514,{"$f":"IF(E66>$E$17,_xlfn.IFNA(VLOOKUP(B66,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},15688,{"$f":"1+IF(ISNA(VLOOKUP(B66,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B66,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":22002},-22002,"n",null,null,0,null,0]
[51,"03017",null,"KENNEWICK",{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$2:$G$146,5,0),0)","v":2679},1320626,{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$2:$G$146,6,0),0)","v":883},108820,{"$f":"IFERROR(VLOOKUP(B67,Enrollment!$A$2:$G$146,7,0),0)","v":882},434786,1864232,{"$f":"IF(E67>$E$17,_xlfn.IFNA(VLOOKUP(B67,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},1957444,{"$f":"1+IF(ISNA(VLOOKUP(B67,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},1957444,null,null,0,1957444,{"$f":"IFERROR(VLOOKUP(B67,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":2091045},-133601,"y",null,null,2000,null,1959444]
[52,"17415",null,"KENT",{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$2:$G$146,5,0),0)","v":18},8873,{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B68,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,10845,{"$f":"IF(E68>$E$17,_xlfn.IFNA(VLOOKUP(B68,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},10845,{"$f":"1+IF(ISNA(VLOOKUP(B68,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B68,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[53,"03052",null,"KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$2:$G$146,5,0),0)","v":305},150351,{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$2:$G$146,6,0),0)","v":93},11461,{"$f":"IFERROR(VLOOKUP(B69,Enrollment!$A$2:$G$146,7,0),0)","v":80},39436,201248,{"$f":"IF(E69>$E$17,_xlfn.IFNA(VLOOKUP(B69,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},221373,{"$f":"1+IF(ISNA(VLOOKUP(B69,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},221373,null,null,0,221373,{"$f":"IFERROR(VLOOKUP(B69,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":232451},-11078,"y",null,null,1250,null,222623]
[54,"19403",null,"KITTITAS",{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B70,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E70>$E$17,_xlfn.IFNA(VLOOKUP(B70,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B70,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B70,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[55,"29311",null,"LA CONNER",{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$2:$G$146,5,0),0)","v":124},61126,{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$2:$G$146,6,0),0)","v":28},3451,{"$f":"IFERROR(VLOOKUP(B71,Enrollment!$A$2:$G$146,7,0),0)","v":46},22676,87253,{"$f":"IF(E71>$E$17,_xlfn.IFNA(VLOOKUP(B71,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},95978,{"$f":"1+IF(ISNA(VLOOKUP(B71,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},105576,null,null,0,105576,{"$f":"IFERROR(VLOOKUP(B71,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":89196},16380,"y",null,null,1250,null,106826]
[56,"04129",null,"LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$2:$G$146,5,0),0)","v":156},76901,{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$2:$G$146,6,0),0)","v":72},8873,{"$f":"IFERROR(VLOOKUP(B72,Enrollment!$A$2:$G$146,7,0),0)","v":35},17253,103027,{"$f":"IF(E72>$E$17,_xlfn.IFNA(VLOOKUP(B72,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},108178,{"$f":"1+IF(ISNA(VLOOKUP(B72,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},108178,null,null,0,108178,{"$f":"IFERROR(VLOOKUP(B72,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":111103},-2925,"y",null,null,1250,null,109428]
[57,"31306",null,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$2:$G$146,5,0),0)","v":22},10845,{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$2:$G$146,6,0),0)","v":9},1109,{"$f":"IFERROR(VLOOKUP(B73,Enrollment!$A$2:$G$146,7,0),0)","v":4},1972,13926,{"$f":"IF(E73>$E$17,_xlfn.IFNA(VLOOKUP(B73,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},13926,{"$f":"1+IF(ISNA(VLOOKUP(B73,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B73,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[58,"01158",null,"LIND",{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$2:$G$146,5,0),0)","v":33},16268,{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$2:$G$146,6,0),0)","v":16},1972,{"$f":"IFERROR(VLOOKUP(B74,Enrollment!$A$2:$G$146,7,0),0)","v":4},1972,20212,{"$f":"IF(E74>$E$17,_xlfn.IFNA(VLOOKUP(B74,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},22233,{"$f":"1+IF(ISNA(VLOOKUP(B74,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},24456,null,null,0,24456,{"$f":"IFERROR(VLOOKUP(B74,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":30019},-5563,"y",null,null,750,null,25206]
[59,"08122",null,"LONGVIEW",{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$2:$G$146,5,0),0)","v":22},10845,{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$2:$G$146,6,0),0)","v":21},2588,{"$f":"IFERROR(VLOOKUP(B75,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,13433,{"$f":"IF(E75>$E$17,_xlfn.IFNA(VLOOKUP(B75,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},13433,{"$f":"1+IF(ISNA(VLOOKUP(B75,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},13433,null,null,0,13433,{"$f":"IFERROR(VLOOKUP(B75,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},13433,"y",null,null,750,null,14183]
[60,"20406",null,"LYLE",{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B76,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E76>$E$17,_xlfn.IFNA(VLOOKUP(B76,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B76,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B76,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[61,"37504",null,"LYNDEN",{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$2:$G$146,5,0),0)","v":122},60140,{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$2:$G$146,6,0),0)","v":30},3697,{"$f":"IFERROR(VLOOKUP(B77,Enrollment!$A$2:$G$146,7,0),0)","v":14},6901,70738,{"$f":"IF(E77>$E$17,_xlfn.IFNA(VLOOKUP(B77,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},70738,{"$f":"1+IF(ISNA(VLOOKUP(B77,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},70738,null,null,0,70738,{"$f":"IFERROR(VLOOKUP(B77,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":62661},8077,"y",null,null,1250,null,71988]
[62,"39120",null,"MABTON",{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$2:$G$146,5,0),0)","v":473},233168,{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$2:$G$146,6,0),0)","v":47},5792,{"$f":"IFERROR(VLOOKUP(B78,Enrollment!$A$2:$G$146,7,0),0)","v":147},72464,311424,{"$f":"IF(E78>$E$17,_xlfn.IFNA(VLOOKUP(B78,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},342566,{"$f":"1+IF(ISNA(VLOOKUP(B78,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},342566,null,null,0,342566,{"$f":"IFERROR(VLOOKUP(B78,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":359004},-16438,"y",null,null,2000,null,344566]
[63,"04019",null,"MANSON",{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$2:$G$146,5,0),0)","v":87},42887,{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$2:$G$146,6,0),0)","v":29},3574,{"$f":"IFERROR(VLOOKUP(B79,Enrollment!$A$2:$G$146,7,0),0)","v":20},9859,56320,{"$f":"IF(E79>$E$17,_xlfn.IFNA(VLOOKUP(B79,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},59136,{"$f":"1+IF(ISNA(VLOOKUP(B79,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},59136,null,null,0,59136,{"$f":"IFERROR(VLOOKUP(B79,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":76088},-16952,"y",null,null,750,null,59886]
[64,"33207",null,"MARY WALKER",{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$2:$G$146,5,0),0)","v":19},9366,{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$2:$G$146,6,0),0)","v":9},1109,{"$f":"IFERROR(VLOOKUP(B80,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,10475,{"$f":"IF(E80>$E$17,_xlfn.IFNA(VLOOKUP(B80,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},10475,{"$f":"1+IF(ISNA(VLOOKUP(B80,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B80,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[65,"31025",null,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$2:$G$146,5,0),0)","v":311},153309,{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$2:$G$146,6,0),0)","v":84},10352,{"$f":"IFERROR(VLOOKUP(B81,Enrollment!$A$2:$G$146,7,0),0)","v":105},51760,{"$f":"+F81+H81+J81","v":215421},{"$f":"IF(E81>$E$17,_xlfn.IFNA(VLOOKUP(B81,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},{"$f":"IF(L81=0,K81,ROUND(K81*L81,0))","v":204650},{"$f":"1+IF(ISNA(VLOOKUP(B81,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V81=\"y\",ROUND(M81*N81,0),0)","v":204650},null,null,0,{"$f":"O81+R81","v":204650},{"$f":"IFERROR(VLOOKUP(B81,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":243018},{"$f":"S81-T81","v":-38368},"y",null,null,1250,null,205900]
[66,"37505",null,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$2:$G$146,5,0),0)","v":41},{"$f":"IF(E82>=10,ROUND(E82*$G$3,0),0)","v":20211},{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$2:$G$146,6,0),0)","v":19},{"$f":"IF(E82>=$E$17,ROUND(G82*$G$3*$G$17,0),0)","v":2342},{"$f":"IFERROR(VLOOKUP(B82,Enrollment!$A$2:$G$146,7,0),0)","v":4},{"$f":"IF(E82>=$E$17,ROUND(I82*$G$3*$I$17,0),0)","v":1972},24525,{"$f":"IF(E82>$E$17,_xlfn.IFNA(VLOOKUP(B82,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},23299,{"$f":"1+IF(ISNA(VLOOKUP(B82,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},23299,null,null,0,23299,{"$f":"IFERROR(VLOOKUP(B82,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":20241},3058,"y",null,null,750,null,{"$f":"IF(W82=1, 0,  Y82+S82+Z82)","v":24049}]
[67,"31103",null,"MONROE",{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B83,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E83>$E$17,_xlfn.IFNA(VLOOKUP(B83,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B83,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B83,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[68,"13161",null,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$2:$G$146,5,0),0)","v":516},254365,{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$2:$G$146,6,0),0)","v":162},19965,{"$f":"IFERROR(VLOOKUP(B84,Enrollment!$A$2:$G$146,7,0),0)","v":146},71971,346301,{"$f":"IF(E84>$E$17,_xlfn.IFNA(VLOOKUP(B84,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},346301,{"$f":"1+IF(ISNA(VLOOKUP(B84,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},380931,null,null,0,380931,{"$f":"IFERROR(VLOOKUP(B84,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":382202},-1271,"y",null,"Y",{"$f":"IF(V84=\"Y\",IF(E84<=99,750,IF(AND(E84>=100,E84<=399),1250,2000)),0)","v":2000},125662,508593]
[69,"21206",null,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$2:$G$146,5,0),0)","v":66},32535,{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$2:$G$146,6,0),0)","v":19},2342,{"$f":"IFERROR(VLOOKUP(B85,Enrollment!$A$2:$G$146,7,0),0)","v":16},7887,42764,{"$f":"IF(E85>$E$17,_xlfn.IFNA(VLOOKUP(B85,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},42764,{"$f":"1+IF(ISNA(VLOOKUP(B85,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},42764,null,null,0,42764,{"$f":"IFERROR(VLOOKUP(B85,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":39734},3030,"y",null,null,750,null,43514]
[70,"39209",null,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$2:$G$146,5,0),0)","v":361},177957,{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$2:$G$146,6,0),0)","v":117},14419,{"$f":"IFERROR(VLOOKUP(B86,Enrollment!$A$2:$G$146,7,0),0)","v":83},40915,233291,{"$f":"IF(E86>$E$17,_xlfn.IFNA(VLOOKUP(B86,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},256620,{"$f":"1+IF(ISNA(VLOOKUP(B86,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},256620,null,null,0,256620,{"$f":"IFERROR(VLOOKUP(B86,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":257895},-1275,"y",null,null,1250,null,257870]
[71,"37507",null,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$2:$G$146,5,0),0)","v":21},10352,{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$2:$G$146,6,0),0)","v":8},986,{"$f":"IFERROR(VLOOKUP(B87,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,14789,{"$f":"IF(E87>$E$17,_xlfn.IFNA(VLOOKUP(B87,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},14050,{"$f":"1+IF(ISNA(VLOOKUP(B87,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},14050,null,null,0,14050,{"$f":"IFERROR(VLOOKUP(B87,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":13689},361,"y",null,null,750,null,14800]
[72,"29320",null,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$2:$G$146,5,0),0)","v":1093},538799,{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$2:$G$146,6,0),0)","v":624},76901,{"$f":"IFERROR(VLOOKUP(B88,Enrollment!$A$2:$G$146,7,0),0)","v":171},84295,699995,{"$f":"IF(E88>$E$17,_xlfn.IFNA(VLOOKUP(B88,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},769995,{"$f":"1+IF(ISNA(VLOOKUP(B88,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},769995,null,null,0,769995,{"$f":"IFERROR(VLOOKUP(B88,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":1238340},-468345,"y",null,null,2000,null,771995]
[73,"17903",null,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$2:$G$146,5,0),0)","v":11},5423,{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$2:$G$146,6,0),0)","v":7},863,{"$f":"IFERROR(VLOOKUP(B89,Enrollment!$A$2:$G$146,7,0),0)","v":3},1479,7765,{"$f":"IF(E89>$E$17,_xlfn.IFNA(VLOOKUP(B89,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},7765,{"$f":"1+IF(ISNA(VLOOKUP(B89,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B89,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[74,"31006",null,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$2:$G$146,5,0),0)","v":14},6901,{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$2:$G$146,6,0),0)","v":10},1232,{"$f":"IFERROR(VLOOKUP(B90,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,8133,{"$f":"IF(E90>$E$17,_xlfn.IFNA(VLOOKUP(B90,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},8133,{"$f":"1+IF(ISNA(VLOOKUP(B90,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B90,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[75,"39003",null,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$2:$G$146,5,0),0)","v":87},42887,{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$2:$G$146,6,0),0)","v":49},6039,{"$f":"IFERROR(VLOOKUP(B91,Enrollment!$A$2:$G$146,7,0),0)","v":18},8873,57799,{"$f":"IF(E91>$E$17,_xlfn.IFNA(VLOOKUP(B91,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},60689,{"$f":"1+IF(ISNA(VLOOKUP(B91,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},60689,null,null,0,60689,{"$f":"IFERROR(VLOOKUP(B91,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":67679},-6990,"y",null,null,750,null,61439]
[76,"25155",null,"NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$2:$G$146,5,0),0)","v":50},24648,{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$2:$G$146,6,0),0)","v":8},986,{"$f":"IFERROR(VLOOKUP(B92,Enrollment!$A$2:$G$146,7,0),0)","v":12},5915,31549,{"$f":"IF(E92>$E$17,_xlfn.IFNA(VLOOKUP(B92,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},34704,{"$f":"1+IF(ISNA(VLOOKUP(B92,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},38174,null,null,0,38174,{"$f":"IFERROR(VLOOKUP(B92,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":47636},-9462,"y",null,null,750,null,38924]
[77,"24014",null,"NESPELEM",{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$2:$G$146,5,0),0)","v":41},20211,{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$2:$G$146,6,0),0)","v":19},2342,{"$f":"IFERROR(VLOOKUP(B93,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,23046,{"$f":"IF(E93>$E$17,_xlfn.IFNA(VLOOKUP(B93,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},25351,{"$f":"1+IF(ISNA(VLOOKUP(B93,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},27886,null,null,0,27886,{"$f":"IFERROR(VLOOKUP(B93,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":45790},-17904,"y",null,null,750,null,28636]
[78,"37506",null,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$2:$G$146,5,0),0)","v":114},56197,{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$2:$G$146,6,0),0)","v":55},6778,{"$f":"IFERROR(VLOOKUP(B94,Enrollment!$A$2:$G$146,7,0),0)","v":25},12324,75299,{"$f":"IF(E94>$E$17,_xlfn.IFNA(VLOOKUP(B94,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},75299,{"$f":"1+IF(ISNA(VLOOKUP(B94,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},75299,null,null,0,75299,{"$f":"IFERROR(VLOOKUP(B94,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":83678},-8379,"y",null,null,1250,null,76549]
[79,"14064",null,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B95,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E95>$E$17,_xlfn.IFNA(VLOOKUP(B95,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B95,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B95,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":16719},-16719,"n",null,null,0,null,0]
[80,"11051",null,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$2:$G$146,5,0),0)","v":634},312533,{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$2:$G$146,6,0),0)","v":147},18116,{"$f":"IFERROR(VLOOKUP(B96,Enrollment!$A$2:$G$146,7,0),0)","v":296},145915,476564,{"$f":"IF(E96>$E$17,_xlfn.IFNA(VLOOKUP(B96,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},524220,{"$f":"1+IF(ISNA(VLOOKUP(B96,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},524220,null,null,0,524220,{"$f":"IFERROR(VLOOKUP(B96,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":500953},23267,"y",null,null,2000,null,526220]
[81,"18400",null,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$2:$G$146,5,0),0)","v":78},38450,{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B97,Enrollment!$A$2:$G$146,7,0),0)","v":11},5423,45352,{"$f":"IF(E97>$E$17,_xlfn.IFNA(VLOOKUP(B97,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},45352,{"$f":"1+IF(ISNA(VLOOKUP(B97,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},45352,null,null,0,45352,{"$f":"IFERROR(VLOOKUP(B97,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},45352,"y",null,null,750,null,46102]
[82,"23403",null,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B98,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E98>$E$17,_xlfn.IFNA(VLOOKUP(B98,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B98,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q98>0,-(0.9-Q98)*O98,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B98,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[83,"34003",null,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$2:$G$146,5,0),0)","v":58},28591,{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$2:$G$146,6,0),0)","v":25},3081,{"$f":"IFERROR(VLOOKUP(B99,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,32165,{"$f":"IF(E99>$E$17,_xlfn.IFNA(VLOOKUP(B99,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},30557,{"$f":"1+IF(ISNA(VLOOKUP(B99,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},30557,null,null,0,30557,{"$f":"IFERROR(VLOOKUP(B99,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":33545},-2988,"y",null,null,750,null,31307]
[84,"15201",null,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E100>$E$17,_xlfn.IFNA(VLOOKUP(B100,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B100,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B100,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[85,"25101",null,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$2:$G$146,5,0),0)","v":25},12324,{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$2:$G$146,6,0),0)","v":5},616,{"$f":"IFERROR(VLOOKUP(B101,Enrollment!$A$2:$G$146,7,0),0)","v":13},6408,19348,{"$f":"IF(E101>$E$17,_xlfn.IFNA(VLOOKUP(B101,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},19348,{"$f":"1+IF(ISNA(VLOOKUP(B101,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B101,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":28861},-28861,"n",null,null,0,null,0]
[86,"14172",null,"OCOSTA",{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$2:$G$146,5,0),0)","v":31},15282,{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$2:$G$146,6,0),0)","v":4},493,{"$f":"IFERROR(VLOOKUP(B102,Enrollment!$A$2:$G$146,7,0),0)","v":15},7394,23169,{"$f":"IF(E102>$E$17,_xlfn.IFNA(VLOOKUP(B102,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},23169,{"$f":"1+IF(ISNA(VLOOKUP(B102,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},25486,null,null,0,25486,{"$f":"IFERROR(VLOOKUP(B102,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":24903},583,"y",null,null,750,null,26236]
[87,"24105",null,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$2:$G$146,5,0),0)","v":46},22676,{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$2:$G$146,6,0),0)","v":21},2588,{"$f":"IFERROR(VLOOKUP(B103,Enrollment!$A$2:$G$146,7,0),0)","v":4},1972,27236,{"$f":"IF(E103>$E$17,_xlfn.IFNA(VLOOKUP(B103,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},27236,{"$f":"1+IF(ISNA(VLOOKUP(B103,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B103,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[88,"34111",null,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$2:$G$146,5,0),0)","v":48},23662,{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$2:$G$146,6,0),0)","v":13},1602,{"$f":"IFERROR(VLOOKUP(B104,Enrollment!$A$2:$G$146,7,0),0)","v":23},11338,36602,{"$f":"IF(E104>$E$17,_xlfn.IFNA(VLOOKUP(B104,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},34772,{"$f":"1+IF(ISNA(VLOOKUP(B104,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},34772,null,null,0,34772,{"$f":"IFERROR(VLOOKUP(B104,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":222876},-188104,"y",null,null,750,null,35522]
[89,"24019",null,"OMAK",{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$2:$G$146,5,0),0)","v":48},23662,{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$2:$G$146,6,0),0)","v":27},3327,{"$f":"IFERROR(VLOOKUP(B105,Enrollment!$A$2:$G$146,7,0),0)","v":12},5915,32904,{"$f":"IF(E105>$E$17,_xlfn.IFNA(VLOOKUP(B105,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},32904,{"$f":"1+IF(ISNA(VLOOKUP(B105,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B105,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[90,"09013",null,"ORONDO",{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$2:$G$146,5,0),0)","v":38},18732,{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$2:$G$146,6,0),0)","v":5},616,{"$f":"IFERROR(VLOOKUP(B106,Enrollment!$A$2:$G$146,7,0),0)","v":6},2958,22306,{"$f":"IF(E106>$E$17,_xlfn.IFNA(VLOOKUP(B106,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},24537,{"$f":"1+IF(ISNA(VLOOKUP(B106,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},26991,null,null,0,26991,{"$f":"IFERROR(VLOOKUP(B106,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":33144},-6153,"y",null,null,750,null,27741]
[91,"24410",null,"OROVILLE",{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$2:$G$146,5,0),0)","v":35},17253,{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$2:$G$146,6,0),0)","v":6},739,{"$f":"IFERROR(VLOOKUP(B107,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,21443,{"$f":"IF(E107>$E$17,_xlfn.IFNA(VLOOKUP(B107,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},21443,{"$f":"1+IF(ISNA(VLOOKUP(B107,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B107,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[92,"01147",null,"OTHELLO",{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$2:$G$146,5,0),0)","v":845},416547,{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$2:$G$146,6,0),0)","v":234},28838,{"$f":"IFERROR(VLOOKUP(B108,Enrollment!$A$2:$G$146,7,0),0)","v":291},143450,588835,{"$f":"IF(E108>$E$17,_xlfn.IFNA(VLOOKUP(B108,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},618277,{"$f":"1+IF(ISNA(VLOOKUP(B108,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},618277,null,null,0,618277,{"$f":"IFERROR(VLOOKUP(B108,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":587017},31260,"y",null,null,2000,null,620277]
[93,"11001",null,"PASCO",{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$2:$G$146,5,0),0)","v":1734},854783,{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$2:$G$146,6,0),0)","v":645},79489,{"$f":"IFERROR(VLOOKUP(B109,Enrollment!$A$2:$G$146,7,0),0)","v":520},256336,1190608,{"$f":"IF(E109>$E$17,_xlfn.IFNA(VLOOKUP(B109,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},1190608,{"$f":"1+IF(ISNA(VLOOKUP(B109,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},1190608,null,null,0,1190608,{"$f":"IFERROR(VLOOKUP(B109,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":1276008},-85400,"y",null,null,2000,null,1192608]
[94,"24122",null,"PATEROS",{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B110,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E110>$E$17,_xlfn.IFNA(VLOOKUP(B110,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B110,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B110,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[95,"03050",null,"PATERSON",{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$2:$G$146,5,0),0)","v":18},8873,{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$2:$G$146,6,0),0)","v":3},370,{"$f":"IFERROR(VLOOKUP(B111,Enrollment!$A$2:$G$146,7,0),0)","v":2},986,10229,{"$f":"IF(E111>$E$17,_xlfn.IFNA(VLOOKUP(B111,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},11252,{"$f":"1+IF(ISNA(VLOOKUP(B111,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},12377,null,null,0,12377,{"$f":"IFERROR(VLOOKUP(B111,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":18787},-6410,"y",null,null,750,null,13127]
[96,"04901",null,"PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$2:$G$146,5,0),0)","v":21},10352,{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B112,Enrollment!$A$2:$G$146,7,0),0)","v":8},3944,15775,{"$f":"IF(E112>$E$17,_xlfn.IFNA(VLOOKUP(B112,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},15775,{"$f":"1+IF(ISNA(VLOOKUP(B112,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},15775,null,null,0,15775,{"$f":"IFERROR(VLOOKUP(B112,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},15775,"y",null,null,750,null,16525]
[97,"36402",null,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$2:$G$146,5,0),0)","v":68},33521,{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$2:$G$146,6,0),0)","v":6},739,{"$f":"IFERROR(VLOOKUP(B113,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,37711,{"$f":"IF(E113>$E$17,_xlfn.IFNA(VLOOKUP(B113,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},39597,{"$f":"1+IF(ISNA(VLOOKUP(B113,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},43557,null,null,0,43557,{"$f":"IFERROR(VLOOKUP(B113,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},43557,"y",1,null,750,null,0]
[98,"03116",null,"PROSSER",{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$2:$G$146,5,0),0)","v":845},416547,{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$2:$G$146,6,0),0)","v":286},35246,{"$f":"IFERROR(VLOOKUP(B114,Enrollment!$A$2:$G$146,7,0),0)","v":250},123239,575032,{"$f":"IF(E114>$E$17,_xlfn.IFNA(VLOOKUP(B114,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},632535,{"$f":"1+IF(ISNA(VLOOKUP(B114,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},632535,null,null,0,632535,{"$f":"IFERROR(VLOOKUP(B114,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":623916},8619,"y",null,null,2000,null,634535]
[99,"27003",null,"PUYALLUP",{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$2:$G$146,5,0),0)","v":18},8873,{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$2:$G$146,6,0),0)","v":4},493,{"$f":"IFERROR(VLOOKUP(B115,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,9859,{"$f":"IF(E115>$E$17,_xlfn.IFNA(VLOOKUP(B115,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},9366,{"$f":"1+IF(ISNA(VLOOKUP(B115,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},9366,null,null,0,9366,{"$f":"IFERROR(VLOOKUP(B115,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":11571},-2205,"y",null,null,750,null,10116]
[100,"05402",null,"QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$2:$G$146,5,0),0)","v":80},39436,{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$2:$G$146,6,0),0)","v":32},3944,{"$f":"IFERROR(VLOOKUP(B116,Enrollment!$A$2:$G$146,7,0),0)","v":21},10352,53732,{"$f":"IF(E116>$E$17,_xlfn.IFNA(VLOOKUP(B116,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},51045,{"$f":"1+IF(ISNA(VLOOKUP(B116,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},51045,null,null,0,51045,{"$f":"IFERROR(VLOOKUP(B116,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":56190},-5145,"y",null,null,750,null,51795]
[101,"13144",null,"QUINCY",{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$2:$G$146,5,0),0)","v":603},297252,{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$2:$G$146,6,0),0)","v":156},19225,{"$f":"IFERROR(VLOOKUP(B117,Enrollment!$A$2:$G$146,7,0),0)","v":156},76901,393378,{"$f":"IF(E117>$E$17,_xlfn.IFNA(VLOOKUP(B117,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},413047,{"$f":"1+IF(ISNA(VLOOKUP(B117,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},413047,null,null,0,413047,{"$f":"IFERROR(VLOOKUP(B117,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":455094},-42047,"y",null,null,2000,null,415047]
[102,"22009",null,"REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$2:$G$146,5,0),0)","v":23},11338,{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B118,Enrollment!$A$2:$G$146,7,0),0)","v":2},986,13803,{"$f":"IF(E118>$E$17,_xlfn.IFNA(VLOOKUP(B118,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},13803,{"$f":"1+IF(ISNA(VLOOKUP(B118,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},15183,null,null,0,15183,{"$f":"IFERROR(VLOOKUP(B118,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},15183,"y",null,null,750,null,15933]
[103,"17403",null,"RENTON",{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$2:$G$146,5,0),0)","v":14},6901,{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$2:$G$146,6,0),0)","v":12},1479,{"$f":"IFERROR(VLOOKUP(B119,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,8380,{"$f":"IF(E119>$E$17,_xlfn.IFNA(VLOOKUP(B119,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},8380,{"$f":"1+IF(ISNA(VLOOKUP(B119,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B119,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[104,"03400",null,"RICHLAND",{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$2:$G$146,5,0),0)","v":311},153309,{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$2:$G$146,6,0),0)","v":79},9736,{"$f":"IFERROR(VLOOKUP(B120,Enrollment!$A$2:$G$146,7,0),0)","v":110},54225,217270,{"$f":"IF(E120>$E$17,_xlfn.IFNA(VLOOKUP(B120,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},217270,{"$f":"1+IF(ISNA(VLOOKUP(B120,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},217270,null,null,0,217270,{"$f":"IFERROR(VLOOKUP(B120,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},217270,"y",1,null,1250,null,0]
[105,"06122",null,"RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B121,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E121>$E$17,_xlfn.IFNA(VLOOKUP(B121,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B121,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V121=\"y\",ROUND(M121*N121,0),0)","v":0},null,null,0,0,{"$f":"IFERROR(VLOOKUP(B121,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":13801},-13801,"n",null,null,0,null,0]
[106,"17407",null,"RIVERVIEW",{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$2:$G$146,5,0),0)","v":12},5915,{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$2:$G$146,6,0),0)","v":7},863,{"$f":"IFERROR(VLOOKUP(B122,Enrollment!$A$2:$G$146,7,0),0)","v":3},1479,8257,{"$f":"IF(E122>$E$17,_xlfn.IFNA(VLOOKUP(B122,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},8257,{"$f":"1+IF(ISNA(VLOOKUP(B122,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B122,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[107,"34401",null,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$2:$G$146,5,0),0)","v":51},25141,{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$2:$G$146,6,0),0)","v":17},2095,{"$f":"IFERROR(VLOOKUP(B123,Enrollment!$A$2:$G$146,7,0),0)","v":15},7394,34630,{"$f":"IF(E123>$E$17,_xlfn.IFNA(VLOOKUP(B123,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},32899,{"$f":"1+IF(ISNA(VLOOKUP(B123,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},32899,null,null,0,32899,{"$f":"IFERROR(VLOOKUP(B123,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":35888},-2989,"y",null,null,750,null,33649]
[108,"20403",null,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B124,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E124>$E$17,_xlfn.IFNA(VLOOKUP(B124,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B124,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B124,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":750},-750,"n",null,null,0,null,0]
[109,"13160",null,"ROYAL",{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$2:$G$146,5,0),0)","v":293},144436,{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$2:$G$146,6,0),0)","v":54},6655,{"$f":"IFERROR(VLOOKUP(B125,Enrollment!$A$2:$G$146,7,0),0)","v":123},60633,211724,{"$f":"IF(E125>$E$17,_xlfn.IFNA(VLOOKUP(B125,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},222310,{"$f":"1+IF(ISNA(VLOOKUP(B125,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},222310,null,null,0,222310,{"$f":"IFERROR(VLOOKUP(B125,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":184584},37726,"y",null,null,1250,null,223560]
[110,"28149",null,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B126,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E126>$E$17,_xlfn.IFNA(VLOOKUP(B126,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B126,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B126,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[111,"17001",null,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$2:$G$146,5,0),0)","v":11},5423,{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$2:$G$146,6,0),0)","v":4},493,{"$f":"IFERROR(VLOOKUP(B127,Enrollment!$A$2:$G$146,7,0),0)","v":3},1479,7395,{"$f":"IF(E127>$E$17,_xlfn.IFNA(VLOOKUP(B127,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},7395,{"$f":"1+IF(ISNA(VLOOKUP(B127,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B127,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[112,"29101",null,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$2:$G$146,5,0),0)","v":144},70985,{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$2:$G$146,6,0),0)","v":58},7148,{"$f":"IFERROR(VLOOKUP(B128,Enrollment!$A$2:$G$146,7,0),0)","v":25},12324,90457,{"$f":"IF(E128>$E$17,_xlfn.IFNA(VLOOKUP(B128,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},90457,{"$f":"1+IF(ISNA(VLOOKUP(B128,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},90457,null,null,0,90457,{"$f":"IFERROR(VLOOKUP(B128,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":95891},-5434,"y",null,null,1250,null,91707]
[113,"39119",null,"SELAH",{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$2:$G$146,5,0),0)","v":267},131619,{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$2:$G$146,6,0),0)","v":77},9489,{"$f":"IFERROR(VLOOKUP(B129,Enrollment!$A$2:$G$146,7,0),0)","v":91},44859,185967,{"$f":"IF(E129>$E$17,_xlfn.IFNA(VLOOKUP(B129,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},185967,{"$f":"1+IF(ISNA(VLOOKUP(B129,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},185967,null,null,0,185967,{"$f":"IFERROR(VLOOKUP(B129,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":188653},-2686,"y",null,null,1250,null,187217]
[114,"23309",null,"SHELTON",{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$2:$G$146,5,0),0)","v":55},27113,{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$2:$G$146,6,0),0)","v":28},3451,{"$f":"IFERROR(VLOOKUP(B130,Enrollment!$A$2:$G$146,7,0),0)","v":10},4930,35494,{"$f":"IF(E130>$E$17,_xlfn.IFNA(VLOOKUP(B130,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},35494,{"$f":"1+IF(ISNA(VLOOKUP(B130,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B130,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[115,"31201",null,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$2:$G$146,5,0),0)","v":47},23169,{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$2:$G$146,6,0),0)","v":24},2958,{"$f":"IFERROR(VLOOKUP(B131,Enrollment!$A$2:$G$146,7,0),0)","v":14},6901,33028,{"$f":"IF(E131>$E$17,_xlfn.IFNA(VLOOKUP(B131,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},31377,{"$f":"1+IF(ISNA(VLOOKUP(B131,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},31377,null,null,0,31377,{"$f":"IFERROR(VLOOKUP(B131,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":38231},-6854,"y",null,null,750,null,32127]
[116,"13156",null,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$2:$G$146,5,0),0)","v":28},13803,{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$2:$G$146,6,0),0)","v":18},2218,{"$f":"IFERROR(VLOOKUP(B132,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,16514,{"$f":"IF(E132>$E$17,_xlfn.IFNA(VLOOKUP(B132,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},16514,{"$f":"1+IF(ISNA(VLOOKUP(B132,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B132,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[117,"32081",null,"SPOKANE",{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$2:$G$146,5,0),0)","v":65},32042,{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$2:$G$146,6,0),0)","v":36},4437,{"$f":"IFERROR(VLOOKUP(B133,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,39930,{"$f":"IF(E133>$E$17,_xlfn.IFNA(VLOOKUP(B133,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},39930,{"$f":"1+IF(ISNA(VLOOKUP(B133,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B133,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[118,"31401",null,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$2:$G$146,5,0),0)","v":13},6408,{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$2:$G$146,6,0),0)","v":11},1356,{"$f":"IFERROR(VLOOKUP(B134,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,8257,{"$f":"IF(E134>$E$17,_xlfn.IFNA(VLOOKUP(B134,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},8257,{"$f":"1+IF(ISNA(VLOOKUP(B134,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},8257,null,null,0,8257,{"$f":"IFERROR(VLOOKUP(B134,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},8257,"y",null,null,750,null,9007]
[119,"30303",null,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B135,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E135>$E$17,_xlfn.IFNA(VLOOKUP(B135,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B135,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B135,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[120,"39201",null,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$2:$G$146,5,0),0)","v":2295},1131331,{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$2:$G$146,6,0),0)","v":459},56567,{"$f":"IFERROR(VLOOKUP(B136,Enrollment!$A$2:$G$146,7,0),0)","v":889},438237,1626135,{"$f":"IF(E136>$E$17,_xlfn.IFNA(VLOOKUP(B136,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1788749,{"$f":"1+IF(ISNA(VLOOKUP(B136,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},1967624,null,null,0,1967624,{"$f":"IFERROR(VLOOKUP(B136,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":1815631},151993,"y",null,null,2000,null,1969624]
[121,"27010",null,"TACOMA",{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$2:$G$146,5,0),0)","v":11},5423,{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$2:$G$146,6,0),0)","v":8},986,{"$f":"IFERROR(VLOOKUP(B137,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,6409,{"$f":"IF(E137>$E$17,_xlfn.IFNA(VLOOKUP(B137,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},6409,{"$f":"1+IF(ISNA(VLOOKUP(B137,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B137,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[122,"14077",null,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$2:$G$146,5,0),0)","v":71},35000,{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$2:$G$146,6,0),0)","v":48},5915,{"$f":"IFERROR(VLOOKUP(B138,Enrollment!$A$2:$G$146,7,0),0)","v":9},4437,45352,{"$f":"IF(E138>$E$17,_xlfn.IFNA(VLOOKUP(B138,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},49887,{"$f":"1+IF(ISNA(VLOOKUP(B138,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},54876,null,null,0,54876,{"$f":"IFERROR(VLOOKUP(B138,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":51187},3689,"y",null,null,750,null,55626]
[123,"24404",null,"TONASKET",{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$2:$G$146,5,0),0)","v":317},156267,{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$2:$G$146,6,0),0)","v":85},10475,{"$f":"IFERROR(VLOOKUP(B139,Enrollment!$A$2:$G$146,7,0),0)","v":88},43380,210122,{"$f":"IF(E139>$E$17,_xlfn.IFNA(VLOOKUP(B139,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},231134,{"$f":"1+IF(ISNA(VLOOKUP(B139,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},254247,null,null,0,254247,{"$f":"IFERROR(VLOOKUP(B139,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":286968},-32721,"y",null,null,1250,null,255497]
[124,"39202",null,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$2:$G$146,5,0),0)","v":886},436758,{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$2:$G$146,6,0),0)","v":231},28468,{"$f":"IFERROR(VLOOKUP(B140,Enrollment!$A$2:$G$146,7,0),0)","v":291},143450,608676,{"$f":"IF(E140>$E$17,_xlfn.IFNA(VLOOKUP(B140,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},639110,{"$f":"1+IF(ISNA(VLOOKUP(B140,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},703021,null,null,0,703021,{"$f":"IFERROR(VLOOKUP(B140,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":607113},95908,"y",null,null,2000,null,705021]
[125,"20400",null,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B141,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E141>$E$17,_xlfn.IFNA(VLOOKUP(B141,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B141,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B141,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[126,"34033",null,"TUMWATER",{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B142,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E142>$E$17,_xlfn.IFNA(VLOOKUP(B142,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B142,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B142,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[127,"39002",null,"UNION GAP",{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$2:$G$146,5,0),0)","v":72},35493,{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$2:$G$146,6,0),0)","v":21},2588,{"$f":"IFERROR(VLOOKUP(B143,Enrollment!$A$2:$G$146,7,0),0)","v":16},7887,45968,{"$f":"IF(E143>$E$17,_xlfn.IFNA(VLOOKUP(B143,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},45968,{"$f":"1+IF(ISNA(VLOOKUP(B143,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},50565,null,null,0,50565,{"$f":"IFERROR(VLOOKUP(B143,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":57167},-6602,"y",null,null,750,null,51315]
[128,"06037",null,"VANCOUVER",{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$2:$G$146,5,0),0)","v":47},23169,{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$2:$G$146,6,0),0)","v":34},4190,{"$f":"IFERROR(VLOOKUP(B144,Enrollment!$A$2:$G$146,7,0),0)","v":6},2958,30317,{"$f":"IF(E144>$E$17,_xlfn.IFNA(VLOOKUP(B144,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},28801,{"$f":"1+IF(ISNA(VLOOKUP(B144,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},28801,null,null,0,28801,{"$f":"IFERROR(VLOOKUP(B144,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":29753},-952,"y",null,null,750,null,29551]
[129,"34901",null,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$2:$G$146,5,0),0)","v":13},6408,{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$2:$G$146,6,0),0)","v":13},1602,{"$f":"IFERROR(VLOOKUP(B145,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,{"$f":"+F145+H145+J145","v":8010},{"$f":"IF(E145>$E$17,_xlfn.IFNA(VLOOKUP(B145,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},{"$f":"IF(L145=0,K145,ROUND(K145*L145,0))","v":8010},{"$f":"1+IF(ISNA(VLOOKUP(B145,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V145=\"y\",ROUND(M145*N145,0),0)","v":8010},null,null,0,{"$f":"O145+R145","v":8010},{"$f":"IFERROR(VLOOKUP(B145,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},{"$f":"S145-T145","v":8010},"y",null,null,750,null,8760]
[130,"13073",null,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$2:$G$146,5,0),0)","v":1910},{"$f":"IF(E146>=10,ROUND(E146*$G$3,0),0)","v":941543},{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$2:$G$146,6,0),0)","v":729},{"$f":"IF(E146>=$E$17,ROUND(G146*$G$3*$G$17,0),0)","v":89841},{"$f":"IFERROR(VLOOKUP(B146,Enrollment!$A$2:$G$146,7,0),0)","v":539},{"$f":"IF(E146>=$E$17,ROUND(I146*$G$3*$I$17,0),0)","v":265703},1297087,{"$f":"IF(E146>$E$17,_xlfn.IFNA(VLOOKUP(B146,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1426796,{"$f":"1+IF(ISNA(VLOOKUP(B146,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},1426796,null,null,0,1426796,{"$f":"IFERROR(VLOOKUP(B146,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":1482586},-55790,"y",null,null,2000,null,{"$f":"IF(W146=1, 0,  Y146+S146+Z146)","v":1428796}]
[131,"36140",null,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$2:$G$146,5,0),0)","v":94},46338,{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$2:$G$146,6,0),0)","v":47},5792,{"$f":"IFERROR(VLOOKUP(B147,Enrollment!$A$2:$G$146,7,0),0)","v":18},8873,61003,{"$f":"IF(E147>$E$17,_xlfn.IFNA(VLOOKUP(B147,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},57953,{"$f":"1+IF(ISNA(VLOOKUP(B147,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},57953,null,null,0,57953,{"$f":"IFERROR(VLOOKUP(B147,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":66564},-8611,"y",null,null,750,null,58703]
[132,"39207",null,"WAPATO",{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$2:$G$146,5,0),0)","v":946},466335,{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$2:$G$146,6,0),0)","v":260},32042,{"$f":"IFERROR(VLOOKUP(B148,Enrollment!$A$2:$G$146,7,0),0)","v":257},126689,625066,{"$f":"IF(E148>$E$17,_xlfn.IFNA(VLOOKUP(B148,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},687573,{"$f":"1+IF(ISNA(VLOOKUP(B148,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},687573,null,null,0,687573,{"$f":"IFERROR(VLOOKUP(B148,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":736675},-49102,"y",null,null,{"$f":"IF(V148=\"Y\",IF(E148<=99,750,IF(AND(E148>=100,E148<=399),1250,2000)),0)","v":2000},null,689573]
[133,"13146",null,"WARDEN",{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$2:$G$146,5,0),0)","v":288},141971,{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$2:$G$146,6,0),0)","v":63},7764,{"$f":"IFERROR(VLOOKUP(B149,Enrollment!$A$2:$G$146,7,0),0)","v":120},59155,208890,{"$f":"IF(E149>$E$17,_xlfn.IFNA(VLOOKUP(B149,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},229779,{"$f":"1+IF(ISNA(VLOOKUP(B149,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},229779,null,null,0,229779,{"$f":"IFERROR(VLOOKUP(B149,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":244204},-14425,"y",null,null,1250,null,231029]
[134,"09209",null,"WATERVILLE",{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B150,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E150>$E$17,_xlfn.IFNA(VLOOKUP(B150,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B150,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B150,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[135,"33049",null,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$2:$G$146,5,0),0)","v":70},34507,{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$2:$G$146,6,0),0)","v":33},4067,{"$f":"IFERROR(VLOOKUP(B151,Enrollment!$A$2:$G$146,7,0),0)","v":7},3451,42025,{"$f":"IF(E151>$E$17,_xlfn.IFNA(VLOOKUP(B151,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},42025,{"$f":"1+IF(ISNA(VLOOKUP(B151,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B151,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[136,"04246",null,"WENATCHEE",{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$2:$G$146,5,0),0)","v":1390},685207,{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$2:$G$146,6,0),0)","v":437},53855,{"$f":"IFERROR(VLOOKUP(B152,Enrollment!$A$2:$G$146,7,0),0)","v":470},231689,970751,{"$f":"IF(E152>$E$17,_xlfn.IFNA(VLOOKUP(B152,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1067826,{"$f":"1+IF(ISNA(VLOOKUP(B152,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},1067826,null,null,0,1067826,{"$f":"IFERROR(VLOOKUP(B152,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":1109178},-41352,"y",null,null,2000,null,1069826]
[137,"39208",null,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$2:$G$146,5,0),0)","v":201},99084,{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$2:$G$146,6,0),0)","v":56},6901,{"$f":"IFERROR(VLOOKUP(B153,Enrollment!$A$2:$G$146,7,0),0)","v":58},28591,134576,{"$f":"IF(E153>$E$17,_xlfn.IFNA(VLOOKUP(B153,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},134576,{"$f":"1+IF(ISNA(VLOOKUP(B153,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},134576,null,null,0,134576,{"$f":"IFERROR(VLOOKUP(B153,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":163290},-28714,"y",null,null,1250,null,135826]
[138,"21303",null,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$2:$G$146,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$2:$G$146,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B154,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,0,{"$f":"IF(E154>$E$17,_xlfn.IFNA(VLOOKUP(B154,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B154,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B154,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[139,"20405",null,"WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$2:$G$146,5,0),0)","v":11},5423,{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$2:$G$146,6,0),0)","v":6},739,{"$f":"IFERROR(VLOOKUP(B155,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,6655,{"$f":"IF(E155>$E$17,_xlfn.IFNA(VLOOKUP(B155,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},6322,{"$f":"1+IF(ISNA(VLOOKUP(B155,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},6322,null,null,0,6322,{"$f":"IFERROR(VLOOKUP(B155,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":6996},-674,"y",null,null,750,null,7072]
[140,"21232",null,"WINLOCK",{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$2:$G$146,5,0),0)","v":87},42887,{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$2:$G$146,6,0),0)","v":28},3451,{"$f":"IFERROR(VLOOKUP(B156,Enrollment!$A$2:$G$146,7,0),0)","v":13},6408,52746,{"$f":"IF(E156>$E$17,_xlfn.IFNA(VLOOKUP(B156,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.05},55383,{"$f":"1+IF(ISNA(VLOOKUP(B156,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},55383,null,null,0,55383,{"$f":"IFERROR(VLOOKUP(B156,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":66224},-10841,"y",null,null,750,null,56133]
[141,"20094",null,"WISHRAM",{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$2:$G$146,5,0),0)","v":45},22183,{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$2:$G$146,6,0),0)","v":9},1109,{"$f":"IFERROR(VLOOKUP(B157,Enrollment!$A$2:$G$146,7,0),0)","v":20},9859,33151,{"$f":"IF(E157>$E$17,_xlfn.IFNA(VLOOKUP(B157,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1.1000000000000001},36466,{"$f":"1+IF(ISNA(VLOOKUP(B157,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1.1000000000000001},40113,null,null,0,40113,{"$f":"IFERROR(VLOOKUP(B157,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":47211},-7098,"y",null,null,750,null,40863]
[142,"08404",null,"WOODLAND",{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$2:$G$146,5,0),0)","v":17},8380,{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$2:$G$146,6,0),0)","v":17},2095,{"$f":"IFERROR(VLOOKUP(B158,Enrollment!$A$2:$G$146,7,0),0)","v":0},0,10475,{"$f":"IF(E158>$E$17,_xlfn.IFNA(VLOOKUP(B158,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0.95},9951,{"$f":"1+IF(ISNA(VLOOKUP(B158,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B158,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":19490},-19490,"n",null,null,0,null,0]
[143,"39901",null,"YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$2:$G$146,5,0),0)","v":52},25634,{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$2:$G$146,6,0),0)","v":20},2465,{"$f":"IFERROR(VLOOKUP(B159,Enrollment!$A$2:$G$146,7,0),0)","v":16},7887,35986,{"$f":"IF(E159>$E$17,_xlfn.IFNA(VLOOKUP(B159,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},35986,{"$f":"1+IF(ISNA(VLOOKUP(B159,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},35986,null,null,0,35986,{"$f":"IFERROR(VLOOKUP(B159,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},35986,"y",null,null,750,null,36736]
[144,"39007",null,"YAKIMA",{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$2:$G$146,5,0),0)","v":2077},1023867,{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$2:$G$146,6,0),0)","v":510},62852,{"$f":"IFERROR(VLOOKUP(B160,Enrollment!$A$2:$G$146,7,0),0)","v":883},435279,1521998,{"$f":"IF(E160>$E$17,_xlfn.IFNA(VLOOKUP(B160,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},1521998,{"$f":"1+IF(ISNA(VLOOKUP(B160,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},1521998,null,null,0,1521998,{"$f":"IFERROR(VLOOKUP(B160,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":1599148},-77150,"y",null,null,2000,null,1523998]
[145,"34002",null,"YELM",{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$2:$G$146,5,0),0)","v":42},20704,{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$2:$G$146,6,0),0)","v":35},4313,{"$f":"IFERROR(VLOOKUP(B161,Enrollment!$A$2:$G$146,7,0),0)","v":1},493,25510,{"$f":"IF(E161>$E$17,_xlfn.IFNA(VLOOKUP(B161,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":0},25510,{"$f":"1+IF(ISNA(VLOOKUP(B161,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B161,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[146,"39205",null,"ZILLAH",{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$2:$G$146,5,0),0)","v":90},44366,{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$2:$G$146,6,0),0)","v":26},3204,{"$f":"IFERROR(VLOOKUP(B162,Enrollment!$A$2:$G$146,7,0),0)","v":20},9859,57429,{"$f":"IF(E162>$E$17,_xlfn.IFNA(VLOOKUP(B162,'other funds ftr 2026'!A:I,9,FALSE),0),1)","v":1},57429,{"$f":"1+IF(ISNA(VLOOKUP(B162,'Rural and Low Income 26-27'!$A$1:$B$132,2,FALSE)),0,$N$17)","v":1},57429,null,null,{"$f":"ROUND(IF(Q162>0,-(0.9-Q162)*O162,0),0)","v":0},57429,{"$f":"IFERROR(VLOOKUP(B162,'2025-26 Final'!$B$19:$AA$164,26,0),0)","v":70498},-13069,"y",null,null,750,null,58179]

{"sheet":"Assumptions","index":2,"n_rows":60,"n_cols":40,"rows_kept":60,"cut":false,"hidden":true,"merged":[[6,37,21,37]]}
["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,null,null,"Row Headings on Allocation Table"]
["Funding",null,"Final 2026-2027","Final 2025-26","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",35969845,36853035,37992820,"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 $14B rule",26457973,{"$f":"E6*0.97","v":27146359.859999999},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",{"$f":"ROUND(C6*0.01,0)","v":264580},271464,279859,{"$f":"ROUND(F6*0.01,0)","v":278668},{"$f":"ROUND(G6*0.01,0)","v":284670},284484,294916,295241,296802,296802,280076,325458,{"$f":"ROUND(O6*0.01,0)","v":238177},238348,212672,212672,131126,131044,135668,136160,135668,140774,140551,140854,140419,146451,{"$f":"ROUND(AC6*0.01,0)","v":146451},{"$f":"ROUND(AD6*0.01,0)","v":146206},{"$f":"ROUND(AE6*0.01,0)","v":146206},{"$f":"ROUND(AF6*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)",{"$f":"C5-C7-C18-C24","v":12623358},12969750,13417269,{"$f":"F5-F7-F18-F24","v":13356610},{"$f":"G5-G7-G18-G24","v":15061378},15162254,14955548,14972053,13087588,13086382,13179990,{"$f":"N5-N7-N18-N24","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,null,null,180000]
[null,"Summer Grants - Current Year",2158191,2211182,2279569,2270292,2179730,2317010,2107548,2290094,2278840,2278758,3365016,3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,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,null,null,75004]
[null,"Total",{"$f":"C16+C17","v":2158191},2211182,2279569,{"$f":"F16+F17","v":2270292},{"$f":"G16+G17","v":2179730},2317010,2107548,2290094,2278840,2278758,{"$f":"M16+M17","v":3365016},3254577,2978130,2786577,2486577,2374020,2281677,1492109,1492109,1492109,null,1565926,{"$f":"Y16","v":1565926},null,{"$f":"SUM(AA16:AA17)","v":1640930}]
[null,"Allocated per Worksheet"]
[null,"Difference"]
[]
[null,"Total Regular Year Allocation - from Sylvia",20923716,21400639,22016123,21932624,21091065,20853095,20768148,20610846,20508825,20508825,16825082,16272886,15101696,13932883,13932883,13370098,12333787,8952652,8952652,8952652,8952652,9470989,9470989,9395554,9395554,9212323,9212323,11016189,11016189,11500000,11500000,11500000,10135000,9900000]
[null,"Regular Grants from Prior Year Unspent Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262073,1262073,1262073,1262073,743736,743736,1425084,1425084,null,null,11010766]
[null,"Total",{"$f":"SUM(C22:C23)","v":20923716},21400639,{"$f":"SUM(E22:E23)","v":22016123},{"$f":"SUM(F22:F23)","v":21932624},21091065,20853095,20768148,20610846,20508825,{"$f":"SUM(L22:L23)","v":20508825},16825082,16272886,15101696,13932883,13932883,13370098,12333787,10214725,10214725,10214725,10214725,10214725,10214725,10820638,10820638]
[null,"Allocated per Worksheet before MOE",null,21247564,22016123,null,{"$f":"#REF!","v":{"$error":"#REF!"}},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,null,null,0,0,0,0,-57,-57,0,0,-1406]
[null,"Allocated per Worksheet after MOE",{"$f":"SUM(C25:C26)","v":0},21247564,{"$f":"SUM(E25:E26)","v":22016123},{"$f":"SUM(F25:F26)","v":0},{"$f":"SUM(G25:G26)","v":{"$error":"#REF!"}},0,{"$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,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,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,null,null,{"$f":"+AA29-AA30","v":210045}]
[]
[]
[]
[null,"Counter-do not change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"Summer:"]
[null,"Amount per Pass Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,90]
[null,"Amount per Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,900]
[]
[]
[null,"Number of LEP child within the districts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Bilingual apportionment data"]
["DataSets:","Native american students are also added. See above."]
[]
[]
[]
[]
[null,"Allocations"]
[]
[]
[]
[null,"Program Review (Sylvia Reyna)"]
[]
[]
["Other Fund Factor"]
["Min",null,null,{"$f":"MIN('other funds ftr 2026'!$H$2:$H$147)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["25th Percentile",1.1000000000000001,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2026'!$H$2:$H$147,'other funds ftr 2026'!$H$2:$H$147),0.25)","v":0.92216362540696617},null,null,null,null,null,null,null,null,null,null,null,1.5653367243818592E-2,null,1.7196879594298442E-2]
["50th Percentile",1.05,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2026'!$H$2:$H$147,'other funds ftr 2026'!$H$2:$H$147),0.5)","v":0.95500487302530657},null,null,null,null,null,null,null,null,null,null,null,3.7060966696472103E-2,null,3.6249330724707353E-2]
["75th Percentile",1,null,{"$f":"_xlfn.PERCENTILE.INC(IF('other funds ftr 2026'!$H$2:$H$147,'other funds ftr 2026'!$H$2:$H$147),0.75)","v":0.97997881342735038},null,null,null,null,null,null,null,null,null,null,null,5.9786466795498532E-2,null,5.4398319431708794E-2]
["< Max",0.95,null,{"$f":"MAX('other funds ftr 2026'!$H$2:$H$147)","v":0.99940040669700347},null,null,null,null,null,null,null,null,null,null,null,0.17060493894811721,null,0.1237520478780168]

{"sheet":"Enrollment","index":3,"n_rows":128,"n_cols":7,"rows_kept":128,"cut":false,"hidden":true,"merged":[]}
["CoDistNum","Title",null,"ESD","Students","Needs","Priority"]
["14005","ABERDEEN",null,189,159,64,41]
["31016","ARLINGTON",null,189,39,22,7]
["17408","AUBURN",null,189,23,9,6]
["06119","BATTLE GROUND",null,189,12,7,0]
["37501","BELLINGHAM",null,189,72,26,23]
["27403","BETHEL",null,189,10,6,0]
["18100","BREMERTON",null,189,30,24,1]
["24111","BREWSTER",null,171,224,69,58]
["09075","BRIDGEPORT",null,171,152,59,28]
["29100","BURLINGTON",null,189,520,208,97]
["04228","CASCADE",null,171,54,12,8]
["04222","CASHMERE",null,171,165,48,3]
["18401","CENTRAL KITSAP",null,189,13,6,5]
["32356","CENTRAL VALLEY",null,171,12,10,2]
["21401","CENTRALIA",null,189,80,16,26]
["21302","CHEHALIS",null,189,24,11,6]
["32360","CHENEY",null,171,10,7,0]
["27901","CHIEF LESCHI SCHOOLS",null,189,24,16,1]
["27400","CLOVER PARK",null,189,15,5,3]
["36250","COLLEGE PLACE",null,123,199,70,55]
["36400","COLUMBIA (WALLA WALLA)",null,123,52,26,7]
["29317","CONWAY",null,189,12,7,1]
["39090","EAST VALLEY (YAKIMA)",null,105,161,114,16]
["09206","EASTMONT",null,171,1042,220,345]
["31015","EDMONDS",null,189,25,12,2]
["39801","EDUCATIONAL SERVICE DISTRICT 105",null,"NULL",12,6,4]
["11801","EDUCATIONAL SERVICE DISTRICT 123",null,"NULL",157,2,1]
["19401","ELLENSBURG",null,105,16,13,0]
["14068","ELMA",null,189,12,6,4]
["04127","ENTIAT",null,171,69,39,6]
["13165","EPHRATA",null,171,130,63,21]
["31002","EVERETT",null,189,42,28,4]
["06114","EVERGREEN",null,189,19,16,1]
["17210","FEDERAL WAY",null,189,15,11,3]
["37502","FERNDALE",null,189,96,13,22]
["03053","FINLEY",null,123,92,42,11]
["20404","GOLDENDALE",null,105,55,32,2]
["13301","GRAND COULEE DAM",null,171,173,128,15]
["39200","GRANDVIEW",null,105,763,189,223]
["39204","GRANGER",null,105,296,132,71]
["39203","HIGHLAND",null,105,210,77,63]
["23404","HOOD CANAL",null,189,25,17,1]
["14028","HOQUIAM",null,189,12,4,6]
["08458","KELSO",null,189,26,22,2]
["03017","KENNEWICK",null,123,2679,883,882]
["17415","KENT",null,189,18,12,1]
["03052","KIONA BENTON",null,123,305,93,80]
["29311","LA CONNER",null,189,124,28,46]
["04129","LAKE CHELAN",null,171,156,72,35]
["31306","LAKEWOOD",null,189,22,9,4]
["01158","LIND",null,171,33,16,4]
["08122","LONGVIEW",null,189,22,21,0]
["37504","LYNDEN",null,189,122,30,14]
["39120","MABTON",null,105,473,47,147]
["04019","MANSON",null,171,87,29,20]
["33207","MARY WALKER",null,189,19,9,0]
["31025","MARYSVILLE",null,189,311,84,105]
["37505","MERIDIAN",null,189,41,19,4]
["13161","MOSES LAKE",null,171,516,162,146]
["21206","MOSSYROCK",null,189,66,19,16]
["29320","MOUNT VERNON",null,189,1093,624,171]
["39209","MT ADAMS",null,105,361,117,83]
["37507","MT BAKER",null,189,21,8,7]
["17903","MUCKLESHOOT INDIAN TRIBE",null,189,11,7,3]
["31006","MUKILTEO",null,189,14,10,0]
["39003","NACHES",null,105,87,49,18]
["25155","NASELLE-GRAYS RIVER",null,189,50,8,12]
["24014","NESPELEM",null,171,41,19,1]
["37506","NOOKSACK VALLEY",null,189,114,55,25]
["11051","NORTH FRANKLIN",null,123,634,147,296]
["18400","NORTH KITSAP",null,189,78,12,11]
["34003","NORTH THURSTON",null,189,58,25,1]
["25101","OCEAN BEACH",null,189,25,5,13]
["14172","OCOSTA",null,189,31,4,15]
["24105","OKANOGAN",null,171,46,21,4]
["34111","OLYMPIA",null,189,48,13,23]
["24019","OMAK",null,171,48,27,12]
["09013","ORONDO",null,171,38,5,6]
["24410","OROVILLE",null,171,35,6,7]
["01147","OTHELLO",null,123,845,234,291]
["09102","PALISADES",null,171,12,1,4]
["11001","PASCO",null,123,1734,645,520]
["03050","PATERSON",null,123,18,3,2]
["04901","PINNACLES PREP CHARTER SCHOOL",null,"NULL",21,12,8]
["36402","PRESCOTT",null,123,68,6,7]
["03116","PROSSER",null,123,845,286,250]
["27003","PUYALLUP",null,189,18,4,1]
["05402","QUILLAYUTE VALLEY",null,189,80,32,21]
["13144","QUINCY",null,171,603,156,156]
["22009","REARDAN-EDWALL",null,171,23,12,2]
["17403","RENTON",null,189,14,12,0]
["03400","RICHLAND",null,123,311,79,110]
["17407","RIVERVIEW",null,189,12,7,3]
["34401","ROCHESTER",null,189,51,17,15]
["13160","ROYAL CITY",null,105,293,54,123]
["17001","SEATTLE",null,189,11,4,3]
["29101","SEDRO WOOLLEY",null,189,144,58,25]
["39119","SELAH",null,105,267,77,91]
["23309","SHELTON",null,189,55,28,10]
["31201","SNOHOMISH",null,189,47,24,14]
["13156","SOAP LAKE",null,171,28,18,1]
["32081","SPOKANE",null,171,65,36,7]
["31401","STANWOOD",null,189,13,11,1]
["39201","SUNNYSIDE",null,105,2295,459,889]
["27010","TACOMA",null,189,11,8,0]
["14077","TAHOLAH",null,189,71,48,9]
["34402","TENINO",null,189,13,2,0]
["24404","TONASKET",null,171,317,85,88]
["39202","TOPPENISH",null,105,886,231,291]
["39002","UNION GAP",null,105,72,21,16]
["06037","VANCOUVER",null,189,47,34,6]
["34901","WA HE LUT INDIAN SCHOOL",null,189,13,13,0]
["13073","WAHLUKE",null,105,1910,729,539]
["36140","WALLA WALLA",null,123,94,47,18]
["39207","WAPATO",null,105,946,260,257]
["13146","WARDEN",null,171,288,63,120]
["33049","WELLPINIT",null,171,70,33,7]
["04246","WENATCHEE",null,171,1390,437,470]
["39208","WEST VALLEY (YAKIMA)",null,105,201,56,58]
["20405","WHITE SALMON",null,105,11,6,1]
["21232","WINLOCK",null,189,87,28,13]
["20094","WISHRAM",null,105,45,9,20]
["08404","WOODLAND",null,189,17,17,0]
["39901","YAKAMA TRIBAL SCHOOL",null,105,52,20,16]
["39007","YAKIMA",null,105,2077,510,883]
["34002","YELM",null,189,42,35,1]
["39205","ZILLAH",null,105,90,26,20]

{"sheet":"Rural and Low Income 26-27","index":4,"n_rows":132,"n_cols":2,"rows_kept":132,"cut":false,"hidden":true,"merged":[]}
["CoDis","Local Education Agency (LEA)"]
["14005","Aberdeen School District"]
["22017","Almira School District"]
["01122","Benge School District"]
["20203","Bickleton School District"]
["21234","Boistfort School District"]
["24111","Brewster School District"]
["16046","Brinnon School District"]
["05401","Cape Flattery School District"]
["27019","Carbonado School District"]
["20215","Centerville School District"]
["38300","Colfax School District"]
["38306","Colton School District"]
["33206","Columbia (Stevens) School District"]
["29011","Concrete School District"]
["29317","Conway School District"]
["14099","Cosmopolis School District"]
["13151","Coulee-Hartline School District"]
["05313","Crescent School District"]
["22073","Creston School District"]
["10050","Curlew School District"]
["26059","Cusick School District"]
["19007","Damman School District"]
["31330","Darrington School District"]
["22207","Davenport School District"]
["07002","Dayton School District"]
["36101","Dixie School District"]
["19028","Easton School District"]
["38308","Endicott School District"]
["04127","Entiat School District"]
["21036","Evaline School District"]
["33205","Evergreen School District (Stevens)"]
["38302","Garfield School District"]
["20401","Glenwood School District"]
["13301","Grand Coulee Dam School District"]
["39200","Grandview School District"]
["23054","Grapeview School District"]
["32312","Great Northern School District"]
["06103","Green Mountain School District"]
["22204","Harrington School District"]
["23404","Hood Canal School District"]
["14028","Hoquiam School District"]
["10070","Inchelium School District"]
["31063","Index Elementary School District 63"]
["11056","Kahlotus School District"]
["10003","Keller School District"]
["19403","Kittitas School District"]
["20402","Klickitat School District"]
["29311","La Conner School District"]
["38126","LaCrosse School District"]
["14097","Lake Quinault School District"]
["38264","Lamont School District"]
["32362","Liberty School District"]
["01158","Lind School District"]
["33183","Loon Lake School District"]
["28144","Lopez School District"]
["20406","Lyle School District"]
["09207","Mansfield School District"]
["33207","Mary Walker School District"]
["14065","McCleary School District"]
["24350","Methow Valley School District"]
["30031","Mill A School District"]
["21214","Morton School District"]
["13161","Moses Lake School District"]
["30029","Mount Pleasant School District"]
["25155","Naselle-Grays River Valley School District"]
["24014","Nespelem School District"]
["25200","North River School District"]
["33211","Northport School District"]
["38324","Oakesdale School District"]
["14400","Oakville School District"]
["14172","Ocosta School District"]
["22105","Odessa School District"]
["24105","Okanogan School District"]
["24019","Omak School District"]
["33030","Onion Creek School District"]
["32123","Orchard Prairie School District"]
["10065","Orient School District"]
["09013","Orondo School District"]
["24410","Oroville School District"]
["09102","Palisades School District"]
["38301","Palouse School District"]
["24122","Pateros School District"]
["03050","Paterson School District"]
["21301","Pe Ell School District"]
["12110","Pomeroy School District"]
["36402","Prescott School District"]
["16020","Queets-Clearwater School District"]
["25116","Raymond School District"]
["22009","Reardan-Edwall School District"]
["10309","Republic School District"]
["01160","Ritzville School District"]
["20403","Roosevelt School District"]
["38320","Rosalia School District"]
["14104","Satsop School District"]
["26070","Selkirk School District"]
["28010","Shaw Island School District"]
["23309","Shelton School District"]
["30002","Skamania School District"]
["17404","Skykomish School District"]
["13156","Soap Lake School District"]
["25118","South Bend School District"]
["23042","Southside School District"]
["22008","Sprague School District"]
["38322","St. John School District"]
["11054","Star School District No. 054"]
["07035","Starbuck School District"]
["04069","Stehekin School District"]
["38304","Steptoe School District"]
["30303","Stevenson-Carson School District"]
["33202","Summit Valley School District"]
["39201","Sunnyside School District"]
["14077","Taholah School District"]
["38265","Tekoa School District"]
["19400","Thorp School District"]
["24404","Tonasket School District"]
["39202","Toppenish School District"]
["36300","Touchet School District"]
["20400","Trout Lake School District"]
["39002","Union Gap School District"]
["33070","Valley School District"]
["35200","Wahkiakum School District"]
["36401","Waitsburg School District"]
["01109","Washtucna School District"]
["09209","Waterville School District"]
["33049","Wellpinit School District #49"]
["21303","White Pass School District"]
["22200","Wilbur School District"]
["25160","Willapa Valley School District"]
["13167","Wilson Creek School District"]
["14117","Wishkah Valley School District"]
["20094","Wishram School District 94"]

{"sheet":"other funds ftr 2026","index":5,"n_rows":147,"n_cols":9,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
["CCDDD","Migrant Districts","Title III 25-26","Title I A 25-26","LAP 25-26","TBIP 25-6","Title I C 25-26","other funds as % of Revs","\"Other Funds\" Factor"]
["14005","ABERDEEN",{"$f":"IFERROR(VLOOKUP(A2,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":58975},{"$f":"IFERROR(VLOOKUP(A2,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1649858.2992989861},{"$f":"IFERROR(VLOOKUP(A2,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2481694.17},{"$f":"IFERROR(VLOOKUP(A2,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":812981.4},{"$f":"IFERROR(VLOOKUP(A2,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":114450},{"$f":"IF(G2=0,0,(SUM(C2:F2)/SUM(C2:G2)))","v":0.97763756940553992},{"$f":"_xlfn.IFS(H2=0%,0,'other funds ftr 2026'!H2<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H2<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H2<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H2<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["29103","ANACORTES",{"$f":"IFERROR(VLOOKUP(A3,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A3,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":429328.07278687676},{"$f":"IFERROR(VLOOKUP(A3,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":656967.99},{"$f":"IFERROR(VLOOKUP(A3,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":102841.56},{"$f":"IFERROR(VLOOKUP(A3,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H3=0%,0,'other funds ftr 2026'!H3<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H3<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H3<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H3<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["31016","ARLINGTON",{"$f":"IFERROR(VLOOKUP(A4,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":45388},{"$f":"IFERROR(VLOOKUP(A4,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":904355.65407184849},{"$f":"IFERROR(VLOOKUP(A4,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1793124.34},{"$f":"IFERROR(VLOOKUP(A4,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":733644.45},{"$f":"IFERROR(VLOOKUP(A4,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H4=0%,0,'other funds ftr 2026'!H4<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H4<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H4<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H4<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["17408","AUBURN",{"$f":"IFERROR(VLOOKUP(A5,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":646948},{"$f":"IFERROR(VLOOKUP(A5,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":6638689.9105551178},{"$f":"IFERROR(VLOOKUP(A5,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":12302934.41},{"$f":"IFERROR(VLOOKUP(A5,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":10442721.74},{"$f":"IFERROR(VLOOKUP(A5,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H5=0%,0,'other funds ftr 2026'!H5<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H5<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H5<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H5<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["06119","BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(A6,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":170190},{"$f":"IFERROR(VLOOKUP(A6,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1760787.1228792623},{"$f":"IFERROR(VLOOKUP(A6,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4086442.05},{"$f":"IFERROR(VLOOKUP(A6,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2724716.89},{"$f":"IFERROR(VLOOKUP(A6,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H6=0%,0,'other funds ftr 2026'!H6<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H6<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H6<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H6<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["17405","BELLEVUE",{"$f":"IFERROR(VLOOKUP(A7,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":459931},{"$f":"IFERROR(VLOOKUP(A7,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2791887.8071668651},{"$f":"IFERROR(VLOOKUP(A7,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4272150.97},{"$f":"IFERROR(VLOOKUP(A7,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":8426767.9499999993},{"$f":"IFERROR(VLOOKUP(A7,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H7=0%,0,'other funds ftr 2026'!H7<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H7<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H7<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H7<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["37501","BELLINGHAM",{"$f":"IFERROR(VLOOKUP(A8,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":125543},{"$f":"IFERROR(VLOOKUP(A8,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2786322.4371478916},{"$f":"IFERROR(VLOOKUP(A8,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3778653.04},{"$f":"IFERROR(VLOOKUP(A8,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2014700.12},{"$f":"IFERROR(VLOOKUP(A8,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H8=0%,0,'other funds ftr 2026'!H8<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H8<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H8<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H8<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["27403","BETHEL",{"$f":"IFERROR(VLOOKUP(A9,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":214679},{"$f":"IFERROR(VLOOKUP(A9,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":5025516.4445441952},{"$f":"IFERROR(VLOOKUP(A9,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":11728617.300000001},{"$f":"IFERROR(VLOOKUP(A9,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":3401726.02},{"$f":"IFERROR(VLOOKUP(A9,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H9=0%,0,'other funds ftr 2026'!H9<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H9<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H9<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H9<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["18100","BREMERTON",{"$f":"IFERROR(VLOOKUP(A10,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":77110},{"$f":"IFERROR(VLOOKUP(A10,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1804455.1491919421},{"$f":"IFERROR(VLOOKUP(A10,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3714248.41},{"$f":"IFERROR(VLOOKUP(A10,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1259908.1599999999},{"$f":"IFERROR(VLOOKUP(A10,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":32349},0.99530361964637393,{"$f":"_xlfn.IFS(H10=0%,0,'other funds ftr 2026'!H10<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H10<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H10<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H10<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["24111","BREWSTER",{"$f":"IFERROR(VLOOKUP(A11,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":46306},{"$f":"IFERROR(VLOOKUP(A11,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":575395.42855602608},{"$f":"IFERROR(VLOOKUP(A11,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":972803.78},{"$f":"IFERROR(VLOOKUP(A11,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":708769.8},{"$f":"IFERROR(VLOOKUP(A11,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":172103},0.93047405309203923,{"$f":"_xlfn.IFS(H11=0%,0,'other funds ftr 2026'!H11<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H11<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H11<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H11<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["09075","BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(A12,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":48843},{"$f":"IFERROR(VLOOKUP(A12,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":406302.32422921259},{"$f":"IFERROR(VLOOKUP(A12,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":723219.54},{"$f":"IFERROR(VLOOKUP(A12,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":707352.69},{"$f":"IFERROR(VLOOKUP(A12,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":118055},0.94108363259551087,{"$f":"_xlfn.IFS(H12=0%,0,'other funds ftr 2026'!H12<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H12<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H12<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H12<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["29100","BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(A13,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":94252},{"$f":"IFERROR(VLOOKUP(A13,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":821123.00687090971},{"$f":"IFERROR(VLOOKUP(A13,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2252663.7200000002},{"$f":"IFERROR(VLOOKUP(A13,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1406650.17},{"$f":"IFERROR(VLOOKUP(A13,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":357421},0.92753182563373948,{"$f":"_xlfn.IFS(H13=0%,0,'other funds ftr 2026'!H13<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H13<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H13<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H13<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["04228","CASCADE",{"$f":"IFERROR(VLOOKUP(A14,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":15948},{"$f":"IFERROR(VLOOKUP(A14,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":283761.90218531771},{"$f":"IFERROR(VLOOKUP(A14,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":386756.11},{"$f":"IFERROR(VLOOKUP(A14,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":243632.79},{"$f":"IFERROR(VLOOKUP(A14,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":31585},0.96715656442561826,{"$f":"_xlfn.IFS(H14=0%,0,'other funds ftr 2026'!H14<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H14<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H14<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H14<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["04222","CASHMERE",{"$f":"IFERROR(VLOOKUP(A15,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":21727},{"$f":"IFERROR(VLOOKUP(A15,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":330990.10223638033},{"$f":"IFERROR(VLOOKUP(A15,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":543472.92000000004},{"$f":"IFERROR(VLOOKUP(A15,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":333644.59999999998},{"$f":"IFERROR(VLOOKUP(A15,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":102555},0.92302927140196112,{"$f":"_xlfn.IFS(H15=0%,0,'other funds ftr 2026'!H15<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H15<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H15<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H15<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["18401","CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(A16,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":60927},{"$f":"IFERROR(VLOOKUP(A16,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1497186.8959480263},{"$f":"IFERROR(VLOOKUP(A16,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4246612.5199999996},{"$f":"IFERROR(VLOOKUP(A16,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1041822.34},{"$f":"IFERROR(VLOOKUP(A16,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H16=0%,0,'other funds ftr 2026'!H16<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H16<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H16<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H16<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["32356","CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(A17,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":110004},{"$f":"IFERROR(VLOOKUP(A17,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":3351081.7884478602},{"$f":"IFERROR(VLOOKUP(A17,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":6068952.3700000001},{"$f":"IFERROR(VLOOKUP(A17,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1634858.51},{"$f":"IFERROR(VLOOKUP(A17,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H17=0%,0,'other funds ftr 2026'!H17<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H17<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H17<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H17<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["21401","CENTRALIA",{"$f":"IFERROR(VLOOKUP(A18,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":65865},{"$f":"IFERROR(VLOOKUP(A18,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1710829.7457688358},{"$f":"IFERROR(VLOOKUP(A18,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2735589.23},{"$f":"IFERROR(VLOOKUP(A18,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":949132.34},{"$f":"IFERROR(VLOOKUP(A18,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":61911},0.98879099563351114,{"$f":"_xlfn.IFS(H18=0%,0,'other funds ftr 2026'!H18<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H18<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H18<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H18<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["21302","CHEHALIS",{"$f":"IFERROR(VLOOKUP(A19,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":18781},{"$f":"IFERROR(VLOOKUP(A19,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":651163.71709111787},{"$f":"IFERROR(VLOOKUP(A19,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1706424.94},{"$f":"IFERROR(VLOOKUP(A19,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":261167.06},{"$f":"IFERROR(VLOOKUP(A19,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":18852},0.99290314708886285,{"$f":"_xlfn.IFS(H19=0%,0,'other funds ftr 2026'!H19<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H19<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H19<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H19<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["32360","CHENEY",{"$f":"IFERROR(VLOOKUP(A20,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":62313},{"$f":"IFERROR(VLOOKUP(A20,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1434052.8184015576},{"$f":"IFERROR(VLOOKUP(A20,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2999763.88},{"$f":"IFERROR(VLOOKUP(A20,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":937032.47},{"$f":"IFERROR(VLOOKUP(A20,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H20=0%,0,'other funds ftr 2026'!H20<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H20<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H20<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H20<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["27901","CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(A21,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":542842.84},{"$f":"IFERROR(VLOOKUP(A21,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A21,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H21=0%,0,'other funds ftr 2026'!H21<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H21<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H21<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H21<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["27400","CLOVER PARK",{"$f":"IFERROR(VLOOKUP(A22,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":245660},{"$f":"IFERROR(VLOOKUP(A22,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":4523113.6094016926},{"$f":"IFERROR(VLOOKUP(A22,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":9314100.2100000009},{"$f":"IFERROR(VLOOKUP(A22,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":3793205.86},{"$f":"IFERROR(VLOOKUP(A22,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H22=0%,0,'other funds ftr 2026'!H22<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H22<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H22<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H22<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["36250","COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(A23,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":28560},{"$f":"IFERROR(VLOOKUP(A23,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":475613.19943208055},{"$f":"IFERROR(VLOOKUP(A23,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1041997.63},{"$f":"IFERROR(VLOOKUP(A23,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":433851.71},{"$f":"IFERROR(VLOOKUP(A23,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":150908},0.92918211213012192,{"$f":"_xlfn.IFS(H23=0%,0,'other funds ftr 2026'!H23<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H23<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H23<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H23<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["36400","COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(A24,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":16554},{"$f":"IFERROR(VLOOKUP(A24,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":206477.68013617047},{"$f":"IFERROR(VLOOKUP(A24,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":560293.42000000004},{"$f":"IFERROR(VLOOKUP(A24,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":239926.51},{"$f":"IFERROR(VLOOKUP(A24,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":35813},0.96618431051586628,{"$f":"_xlfn.IFS(H24=0%,0,'other funds ftr 2026'!H24<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H24<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H24<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H24<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["29317","CONWAY",{"$f":"IFERROR(VLOOKUP(A25,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":3104},{"$f":"IFERROR(VLOOKUP(A25,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":90059.690750380294},{"$f":"IFERROR(VLOOKUP(A25,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":94732.04},{"$f":"IFERROR(VLOOKUP(A25,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":46092.85},{"$f":"IFERROR(VLOOKUP(A25,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H25=0%,0,'other funds ftr 2026'!H25<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H25<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H25<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H25<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["15204","COUPEVILLE",{"$f":"IFERROR(VLOOKUP(A26,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":3729},{"$f":"IFERROR(VLOOKUP(A26,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":183600.17657323371},{"$f":"IFERROR(VLOOKUP(A26,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":328460.13},{"$f":"IFERROR(VLOOKUP(A26,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":60458.43},{"$f":"IFERROR(VLOOKUP(A26,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H26=0%,0,'other funds ftr 2026'!H26<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H26<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H26<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H26<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39090","EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(A27,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":55521},{"$f":"IFERROR(VLOOKUP(A27,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":808043.28509646666},{"$f":"IFERROR(VLOOKUP(A27,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2526349.62},{"$f":"IFERROR(VLOOKUP(A27,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":816033.63},{"$f":"IFERROR(VLOOKUP(A27,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H27=0%,0,'other funds ftr 2026'!H27<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H27<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H27<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H27<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["09206","EASTMONT",{"$f":"IFERROR(VLOOKUP(A28,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":137843},{"$f":"IFERROR(VLOOKUP(A28,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1512342.0462454045},{"$f":"IFERROR(VLOOKUP(A28,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4291124.68},{"$f":"IFERROR(VLOOKUP(A28,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2069952.23},{"$f":"IFERROR(VLOOKUP(A28,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":586989},0.9317315808776625,{"$f":"_xlfn.IFS(H28=0%,0,'other funds ftr 2026'!H28<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H28<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H28<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H28<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["31015","EDMONDS",{"$f":"IFERROR(VLOOKUP(A29,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":497510},{"$f":"IFERROR(VLOOKUP(A29,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":4616847.9618835645},{"$f":"IFERROR(VLOOKUP(A29,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":8645576.4499999993},{"$f":"IFERROR(VLOOKUP(A29,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":7982101.8899999997},{"$f":"IFERROR(VLOOKUP(A29,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H29=0%,0,'other funds ftr 2026'!H29<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H29<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H29<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H29<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39801","EDUCATIONAL SERVICE DISTRICT 105",{"$f":"IFERROR(VLOOKUP(A30,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A30,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H30=0%,0,'other funds ftr 2026'!H30<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H30<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H30<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H30<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["11801","EDUCATIONAL SERVICE DISTRICT 123",{"$f":"IFERROR(VLOOKUP(A31,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A31,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H31=0%,0,'other funds ftr 2026'!H31<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H31<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H31<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H31<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["19401","ELLENSBURG",{"$f":"IFERROR(VLOOKUP(A32,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":31118},{"$f":"IFERROR(VLOOKUP(A32,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":741448.30404239346},{"$f":"IFERROR(VLOOKUP(A32,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1578084.28},{"$f":"IFERROR(VLOOKUP(A32,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":397007},{"$f":"IFERROR(VLOOKUP(A32,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H32=0%,0,'other funds ftr 2026'!H32<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H32<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H32<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H32<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["14068","ELMA",{"$f":"IFERROR(VLOOKUP(A33,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":16495},{"$f":"IFERROR(VLOOKUP(A33,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":619221.74542011262},{"$f":"IFERROR(VLOOKUP(A33,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1225814.56},{"$f":"IFERROR(VLOOKUP(A33,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":238945.46},{"$f":"IFERROR(VLOOKUP(A33,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H33=0%,0,'other funds ftr 2026'!H33<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H33<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H33<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H33<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["04127","ENTIAT",{"$f":"IFERROR(VLOOKUP(A34,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":15285},{"$f":"IFERROR(VLOOKUP(A34,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":135698.7972769289},{"$f":"IFERROR(VLOOKUP(A34,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":329512.59999999998},{"$f":"IFERROR(VLOOKUP(A34,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":225210.1},{"$f":"IFERROR(VLOOKUP(A34,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},{"$f":"IF(G34=0,0,(SUM(C34:F34)/SUM(C34:G34)))","v":0},{"$f":"_xlfn.IFS(H34=0%,0,'other funds ftr 2026'!H34<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H34<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H34<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H34<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["13165","EPHRATA",{"$f":"IFERROR(VLOOKUP(A35,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":56554},{"$f":"IFERROR(VLOOKUP(A35,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":801135.03299256426},{"$f":"IFERROR(VLOOKUP(A35,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2068168.78},{"$f":"IFERROR(VLOOKUP(A35,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":818105.56},{"$f":"IFERROR(VLOOKUP(A35,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":78554},0.97944966828535251,{"$f":"_xlfn.IFS(H35=0%,0,'other funds ftr 2026'!H35<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H35<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H35<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H35<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["31002","EVERETT",{"$f":"IFERROR(VLOOKUP(A36,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":479705},{"$f":"IFERROR(VLOOKUP(A36,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":4864144.3324128855},{"$f":"IFERROR(VLOOKUP(A36,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":11305626.27},{"$f":"IFERROR(VLOOKUP(A36,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":8071160.8899999997},{"$f":"IFERROR(VLOOKUP(A36,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H36=0%,0,'other funds ftr 2026'!H36<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H36<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H36<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H36<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["06114","EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(A37,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":473556},{"$f":"IFERROR(VLOOKUP(A37,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":5914371.1471974803},{"$f":"IFERROR(VLOOKUP(A37,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":13890159.91},{"$f":"IFERROR(VLOOKUP(A37,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":7273917.46},{"$f":"IFERROR(VLOOKUP(A37,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H37=0%,0,'other funds ftr 2026'!H37<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H37<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H37<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H37<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["17210","FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(A38,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":853758},{"$f":"IFERROR(VLOOKUP(A38,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":10391255.089329438},{"$f":"IFERROR(VLOOKUP(A38,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":19491031.550000001},{"$f":"IFERROR(VLOOKUP(A38,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":13367443.460000001},{"$f":"IFERROR(VLOOKUP(A38,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H38=0%,0,'other funds ftr 2026'!H38<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H38<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H38<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H38<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["37502","FERNDALE",{"$f":"IFERROR(VLOOKUP(A39,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":63387},{"$f":"IFERROR(VLOOKUP(A39,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1648933.3770653314},{"$f":"IFERROR(VLOOKUP(A39,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2813799.06},{"$f":"IFERROR(VLOOKUP(A39,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":914637.19},{"$f":"IFERROR(VLOOKUP(A39,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":64252},0.98832844699205269,{"$f":"_xlfn.IFS(H39=0%,0,'other funds ftr 2026'!H39<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H39<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H39<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H39<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["03053","FINLEY",{"$f":"IFERROR(VLOOKUP(A40,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":22410},{"$f":"IFERROR(VLOOKUP(A40,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":253069.94521394471},{"$f":"IFERROR(VLOOKUP(A40,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":717140.19},{"$f":"IFERROR(VLOOKUP(A40,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":307838.49},{"$f":"IFERROR(VLOOKUP(A40,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":61523},0.95482831863437534,{"$f":"_xlfn.IFS(H40=0%,0,'other funds ftr 2026'!H40<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H40<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H40<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H40<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["20404","GOLDENDALE",{"$f":"IFERROR(VLOOKUP(A41,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":15422},{"$f":"IFERROR(VLOOKUP(A41,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":454312.44218669785},{"$f":"IFERROR(VLOOKUP(A41,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1251347.76},{"$f":"IFERROR(VLOOKUP(A41,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":250609.32},{"$f":"IFERROR(VLOOKUP(A41,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":39805},0.98021125089655736,{"$f":"_xlfn.IFS(H41=0%,0,'other funds ftr 2026'!H41<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H41<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H41<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H41<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["13301","GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(A42,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":17979},{"$f":"IFERROR(VLOOKUP(A42,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":219057.37483646008},{"$f":"IFERROR(VLOOKUP(A42,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":554877.27},{"$f":"IFERROR(VLOOKUP(A42,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A42,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":145178},0.84507598504377202,{"$f":"_xlfn.IFS(H42=0%,0,'other funds ftr 2026'!H42<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H42<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H42<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H42<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["39200","GRANDVIEW",{"$f":"IFERROR(VLOOKUP(A43,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":130619},{"$f":"IFERROR(VLOOKUP(A43,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1647711.4071953581},{"$f":"IFERROR(VLOOKUP(A43,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3284166.08},{"$f":"IFERROR(VLOOKUP(A43,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2006945.62},{"$f":"IFERROR(VLOOKUP(A43,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":527970},0.93050659980653538,{"$f":"_xlfn.IFS(H43=0%,0,'other funds ftr 2026'!H43<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H43<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H43<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H43<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["39204","GRANGER",{"$f":"IFERROR(VLOOKUP(A44,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":80839},{"$f":"IFERROR(VLOOKUP(A44,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":778160.11634613806},{"$f":"IFERROR(VLOOKUP(A44,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1336679.48},{"$f":"IFERROR(VLOOKUP(A44,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1334911.52},{"$f":"IFERROR(VLOOKUP(A44,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":209348},0.94402367272201559,{"$f":"_xlfn.IFS(H44=0%,0,'other funds ftr 2026'!H44<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H44<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H44<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H44<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["39203","HIGHLAND",{"$f":"IFERROR(VLOOKUP(A45,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":36545},{"$f":"IFERROR(VLOOKUP(A45,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":431950.12228463573},{"$f":"IFERROR(VLOOKUP(A45,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":940749.1},{"$f":"IFERROR(VLOOKUP(A45,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":573817.93000000005},{"$f":"IFERROR(VLOOKUP(A45,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":148813},0.93019619378718132,{"$f":"_xlfn.IFS(H45=0%,0,'other funds ftr 2026'!H45<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H45<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H45<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H45<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["23404","HOOD CANAL",{"$f":"IFERROR(VLOOKUP(A46,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A46,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":282670.54241710948},{"$f":"IFERROR(VLOOKUP(A46,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":271580.38},{"$f":"IFERROR(VLOOKUP(A46,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":29432.15},{"$f":"IFERROR(VLOOKUP(A46,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":22514},0.96286026273563285,{"$f":"_xlfn.IFS(H46=0%,0,'other funds ftr 2026'!H46<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H46<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H46<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H46<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["14028","HOQUIAM",{"$f":"IFERROR(VLOOKUP(A47,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":15812},{"$f":"IFERROR(VLOOKUP(A47,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1032507.3536511175},{"$f":"IFERROR(VLOOKUP(A47,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1313909.6100000001},{"$f":"IFERROR(VLOOKUP(A47,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":220414.11},{"$f":"IFERROR(VLOOKUP(A47,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H47=0%,0,'other funds ftr 2026'!H47<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H47<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H47<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H47<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["10070","INCHELIUM",{"$f":"IFERROR(VLOOKUP(A48,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":135318.58825045213},{"$f":"IFERROR(VLOOKUP(A48,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":169447.59},{"$f":"IFERROR(VLOOKUP(A48,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":9688},0.96919105971527642,{"$f":"_xlfn.IFS(H48=0%,0,'other funds ftr 2026'!H48<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H48<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H48<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H48<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["08458","KELSO",{"$f":"IFERROR(VLOOKUP(A49,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":40936},{"$f":"IFERROR(VLOOKUP(A49,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1803697.9887434535},{"$f":"IFERROR(VLOOKUP(A49,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3708503.54},{"$f":"IFERROR(VLOOKUP(A49,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":597036.61},{"$f":"IFERROR(VLOOKUP(A49,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":21252},0.99655638753146825,{"$f":"_xlfn.IFS(H49=0%,0,'other funds ftr 2026'!H49<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H49<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H49<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H49<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["03017","KENNEWICK",{"$f":"IFERROR(VLOOKUP(A50,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":419110},{"$f":"IFERROR(VLOOKUP(A50,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":6712892.4936572826},{"$f":"IFERROR(VLOOKUP(A50,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":12012430.02},{"$f":"IFERROR(VLOOKUP(A50,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":6029666.5},{"$f":"IFERROR(VLOOKUP(A50,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":2089045},0.9233747582834354,{"$f":"_xlfn.IFS(H50=0%,0,'other funds ftr 2026'!H50<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H50<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H50<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H50<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["17415","KENT",{"$f":"IFERROR(VLOOKUP(A51,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":920368},{"$f":"IFERROR(VLOOKUP(A51,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":10063648.898710484},{"$f":"IFERROR(VLOOKUP(A51,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":16267693.779999999},{"$f":"IFERROR(VLOOKUP(A51,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":15816149.449999999},{"$f":"IFERROR(VLOOKUP(A51,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H51=0%,0,'other funds ftr 2026'!H51<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H51<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H51<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H51<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["03052","KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(A52,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":40683},{"$f":"IFERROR(VLOOKUP(A52,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":429069.52098446962},{"$f":"IFERROR(VLOOKUP(A52,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1127749.17},{"$f":"IFERROR(VLOOKUP(A52,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":612508.35},{"$f":"IFERROR(VLOOKUP(A52,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":231201},0.90529249781421461,{"$f":"_xlfn.IFS(H52=0%,0,'other funds ftr 2026'!H52<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H52<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H52<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H52<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["19403","KITTITAS",{"$f":"IFERROR(VLOOKUP(A53,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A53,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":115930.5378808594},{"$f":"IFERROR(VLOOKUP(A53,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":312035.56},{"$f":"IFERROR(VLOOKUP(A53,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":82628.03},{"$f":"IFERROR(VLOOKUP(A53,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H53=0%,0,'other funds ftr 2026'!H53<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H53<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H53<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H53<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["29311","LA CONNER",{"$f":"IFERROR(VLOOKUP(A54,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":16359},{"$f":"IFERROR(VLOOKUP(A54,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":228255.23947952068},{"$f":"IFERROR(VLOOKUP(A54,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":399271.03},{"$f":"IFERROR(VLOOKUP(A54,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":30890.29},{"$f":"IFERROR(VLOOKUP(A54,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":87946},0.88469448790720673,{"$f":"_xlfn.IFS(H54=0%,0,'other funds ftr 2026'!H54<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H54<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H54<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H54<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04129","LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(A55,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":43221},{"$f":"IFERROR(VLOOKUP(A55,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":277760.2376209721},{"$f":"IFERROR(VLOOKUP(A55,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":917316.05},{"$f":"IFERROR(VLOOKUP(A55,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":654374.80000000005},{"$f":"IFERROR(VLOOKUP(A55,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":109853},0.94514275966924,{"$f":"_xlfn.IFS(H55=0%,0,'other funds ftr 2026'!H55<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H55<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H55<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H55<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["31004","LAKE STEVENS",{"$f":"IFERROR(VLOOKUP(A56,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":88081},{"$f":"IFERROR(VLOOKUP(A56,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1106315.7177922886},{"$f":"IFERROR(VLOOKUP(A56,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2343471.35},{"$f":"IFERROR(VLOOKUP(A56,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1587464.15},{"$f":"IFERROR(VLOOKUP(A56,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H56=0%,0,'other funds ftr 2026'!H56<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H56<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H56<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H56<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["31306","LAKEWOOD",{"$f":"IFERROR(VLOOKUP(A57,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":37325},{"$f":"IFERROR(VLOOKUP(A57,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":562969.94025078963},{"$f":"IFERROR(VLOOKUP(A57,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1111036.22},{"$f":"IFERROR(VLOOKUP(A57,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":607228.63},{"$f":"IFERROR(VLOOKUP(A57,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H57=0%,0,'other funds ftr 2026'!H57<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H57<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H57<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H57<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["01158","LIND",{"$f":"IFERROR(VLOOKUP(A58,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":2694},{"$f":"IFERROR(VLOOKUP(A58,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":164299.83801132365},{"$f":"IFERROR(VLOOKUP(A58,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":145351.32},{"$f":"IFERROR(VLOOKUP(A58,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":33029.410000000003},{"$f":"IFERROR(VLOOKUP(A58,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":29269},0.92187507674196789,{"$f":"_xlfn.IFS(H58=0%,0,'other funds ftr 2026'!H58<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H58<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H58<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H58<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["08122","LONGVIEW",{"$f":"IFERROR(VLOOKUP(A59,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":66335},{"$f":"IFERROR(VLOOKUP(A59,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2837489.7283133357},{"$f":"IFERROR(VLOOKUP(A59,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4840364.78},{"$f":"IFERROR(VLOOKUP(A59,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":933544.2},{"$f":"IFERROR(VLOOKUP(A59,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H59=0%,0,'other funds ftr 2026'!H59<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H59<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H59<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H59<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["20406","LYLE",{"$f":"IFERROR(VLOOKUP(A60,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A60,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":187445.0175131693},{"$f":"IFERROR(VLOOKUP(A60,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":155741.44},{"$f":"IFERROR(VLOOKUP(A60,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A60,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H60=0%,0,'other funds ftr 2026'!H60<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H60<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H60<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H60<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["37504","LYNDEN",{"$f":"IFERROR(VLOOKUP(A61,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":53704},{"$f":"IFERROR(VLOOKUP(A61,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":612434.13850288768},{"$f":"IFERROR(VLOOKUP(A61,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1130414.74},{"$f":"IFERROR(VLOOKUP(A61,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":812522.87},{"$f":"IFERROR(VLOOKUP(A61,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":61411},0.97700381773681222,{"$f":"_xlfn.IFS(H61=0%,0,'other funds ftr 2026'!H61<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H61<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H61<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H61<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["39120","MABTON",{"$f":"IFERROR(VLOOKUP(A62,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":34651},{"$f":"IFERROR(VLOOKUP(A62,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":393436.86809156358},{"$f":"IFERROR(VLOOKUP(A62,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":752953.01},{"$f":"IFERROR(VLOOKUP(A62,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":468952.26},{"$f":"IFERROR(VLOOKUP(A62,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":357004},0.82212032432718263,{"$f":"_xlfn.IFS(H62=0%,0,'other funds ftr 2026'!H62<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H62<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H62<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H62<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04019","MANSON",{"$f":"IFERROR(VLOOKUP(A63,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":27194},{"$f":"IFERROR(VLOOKUP(A63,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":224337.96032810328},{"$f":"IFERROR(VLOOKUP(A63,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":492868.08},{"$f":"IFERROR(VLOOKUP(A63,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":349370.51},{"$f":"IFERROR(VLOOKUP(A63,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":74838},0.93595973606475136,{"$f":"_xlfn.IFS(H63=0%,0,'other funds ftr 2026'!H63<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H63<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H63<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H63<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["33207","MARY WALKER",{"$f":"IFERROR(VLOOKUP(A64,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A64,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":302414.31699507608},{"$f":"IFERROR(VLOOKUP(A64,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":460592.37},{"$f":"IFERROR(VLOOKUP(A64,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A64,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H64=0%,0,'other funds ftr 2026'!H64<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H64<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H64<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H64<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["31025","MARYSVILLE",{"$f":"IFERROR(VLOOKUP(A65,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":152270},{"$f":"IFERROR(VLOOKUP(A65,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2738913.1186065446},{"$f":"IFERROR(VLOOKUP(A65,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":6138586.2999999998},{"$f":"IFERROR(VLOOKUP(A65,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2911399.21},{"$f":"IFERROR(VLOOKUP(A65,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":241768},0.98015519514134963,{"$f":"_xlfn.IFS(H65=0%,0,'other funds ftr 2026'!H65<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H65<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H65<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H65<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["NULL","MASA - CWU",{"$f":"IFERROR(VLOOKUP(A66,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A66,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},{"$f":"IF(G66=0,0,(SUM(C66:F66)/SUM(C66:G66)))","v":0},{"$f":"_xlfn.IFS(H66=0%,0,'other funds ftr 2026'!H66<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H66<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H66<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H66<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["37505","MERIDIAN",{"$f":"IFERROR(VLOOKUP(A67,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":33128},{"$f":"IFERROR(VLOOKUP(A67,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":361722.21452466806},{"$f":"IFERROR(VLOOKUP(A67,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":599515.92000000004},{"$f":"IFERROR(VLOOKUP(A67,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":532226.54},{"$f":"IFERROR(VLOOKUP(A67,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":19491},0.98739330844691031,{"$f":"_xlfn.IFS(H67=0%,0,'other funds ftr 2026'!H67<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H67<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H67<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H67<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["31103","MONROE",{"$f":"IFERROR(VLOOKUP(A68,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":98174},{"$f":"IFERROR(VLOOKUP(A68,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":763271.52032702044},{"$f":"IFERROR(VLOOKUP(A68,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1920133.77},{"$f":"IFERROR(VLOOKUP(A68,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1659541.58},{"$f":"IFERROR(VLOOKUP(A68,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H68=0%,0,'other funds ftr 2026'!H68<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H68<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H68<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H68<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["14066","MONTESANO",{"$f":"IFERROR(VLOOKUP(A69,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A69,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":372631.0681217059},{"$f":"IFERROR(VLOOKUP(A69,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":422663.06},{"$f":"IFERROR(VLOOKUP(A69,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":69997.740000000005},{"$f":"IFERROR(VLOOKUP(A69,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H69=0%,0,'other funds ftr 2026'!H69<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H69<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H69<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H69<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["13161","MOSES LAKE",{"$f":"IFERROR(VLOOKUP(A70,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":147760},{"$f":"IFERROR(VLOOKUP(A70,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":3435951.8903981484},{"$f":"IFERROR(VLOOKUP(A70,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":6177044.2800000003},{"$f":"IFERROR(VLOOKUP(A70,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2049131.71},{"$f":"IFERROR(VLOOKUP(A70,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":260202},0.97844241405173227,{"$f":"_xlfn.IFS(H70=0%,0,'other funds ftr 2026'!H70<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H70<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H70<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H70<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["21206","MOSSYROCK",{"$f":"IFERROR(VLOOKUP(A71,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":7985},{"$f":"IFERROR(VLOOKUP(A71,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":223025.80469723608},{"$f":"IFERROR(VLOOKUP(A71,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":492647.03},{"$f":"IFERROR(VLOOKUP(A71,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":119254.73},{"$f":"IFERROR(VLOOKUP(A71,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":38984},0.95579526946747595,{"$f":"_xlfn.IFS(H71=0%,0,'other funds ftr 2026'!H71<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H71<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H71<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H71<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["39209","MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(A72,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":46773},{"$f":"IFERROR(VLOOKUP(A72,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":559516.59861087787},{"$f":"IFERROR(VLOOKUP(A72,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":850001.25},{"$f":"IFERROR(VLOOKUP(A72,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":205589.01},{"$f":"IFERROR(VLOOKUP(A72,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":256645},0.86622795172650213,{"$f":"_xlfn.IFS(H72=0%,0,'other funds ftr 2026'!H72<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H72<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H72<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H72<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["37507","MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(A73,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":16164},{"$f":"IFERROR(VLOOKUP(A73,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":612757.34099062544},{"$f":"IFERROR(VLOOKUP(A73,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":910469.79},{"$f":"IFERROR(VLOOKUP(A73,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":166974.85},{"$f":"IFERROR(VLOOKUP(A73,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":12939},0.99247428458414355,{"$f":"_xlfn.IFS(H73=0%,0,'other funds ftr 2026'!H73<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H73<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H73<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H73<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["29320","MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(A74,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":218974},{"$f":"IFERROR(VLOOKUP(A74,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1908297.6738672997},{"$f":"IFERROR(VLOOKUP(A74,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":5311669.59},{"$f":"IFERROR(VLOOKUP(A74,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":3532791.72},{"$f":"IFERROR(VLOOKUP(A74,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":1236340},0.89872766966303397,{"$f":"_xlfn.IFS(H74=0%,0,'other funds ftr 2026'!H74<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H74<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H74<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H74<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["17903","MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(A75,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":404511.75},{"$f":"IFERROR(VLOOKUP(A75,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A75,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H75=0%,0,'other funds ftr 2026'!H75<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H75<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H75<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H75<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["31006","MUKILTEO",{"$f":"IFERROR(VLOOKUP(A76,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":500418},{"$f":"IFERROR(VLOOKUP(A76,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":4887996.3073310861},{"$f":"IFERROR(VLOOKUP(A76,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":9406538.1999999993},{"$f":"IFERROR(VLOOKUP(A76,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":8446013.7599999998},{"$f":"IFERROR(VLOOKUP(A76,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H76=0%,0,'other funds ftr 2026'!H76<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H76<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H76<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H76<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39003","NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(A77,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":9565},{"$f":"IFERROR(VLOOKUP(A77,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":339451.1010287652},{"$f":"IFERROR(VLOOKUP(A77,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":901620.33},{"$f":"IFERROR(VLOOKUP(A77,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":121543.87},{"$f":"IFERROR(VLOOKUP(A77,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":66929},0.9534927611459707,{"$f":"_xlfn.IFS(H77=0%,0,'other funds ftr 2026'!H77<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H77<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H77<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H77<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["25155","NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(A78,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":1250},{"$f":"IFERROR(VLOOKUP(A78,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":73704.390178004614},{"$f":"IFERROR(VLOOKUP(A78,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":233777.98},{"$f":"IFERROR(VLOOKUP(A78,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":19839.439999999999},{"$f":"IFERROR(VLOOKUP(A78,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":46886},0.87512311975140078,{"$f":"_xlfn.IFS(H78=0%,0,'other funds ftr 2026'!H78<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H78<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H78<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H78<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["24014","NESPELEM",{"$f":"IFERROR(VLOOKUP(A79,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A79,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":169193.4424531518},{"$f":"IFERROR(VLOOKUP(A79,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":182269.46},{"$f":"IFERROR(VLOOKUP(A79,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A79,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":45040},0.88640688448599281,{"$f":"_xlfn.IFS(H79=0%,0,'other funds ftr 2026'!H79<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H79<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H79<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H79<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["37506","NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(A80,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":40214},{"$f":"IFERROR(VLOOKUP(A80,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":440369.30911398097},{"$f":"IFERROR(VLOOKUP(A80,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1427584.11},{"$f":"IFERROR(VLOOKUP(A80,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":562580.37},{"$f":"IFERROR(VLOOKUP(A80,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":82428},0.96771550147410546,{"$f":"_xlfn.IFS(H80=0%,0,'other funds ftr 2026'!H80<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H80<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H80<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H80<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["14064","NORTH BEACH",{"$f":"IFERROR(VLOOKUP(A81,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A81,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":331010.76670559053},{"$f":"IFERROR(VLOOKUP(A81,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":524922.74},{"$f":"IFERROR(VLOOKUP(A81,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":27033.96},{"$f":"IFERROR(VLOOKUP(A81,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":15969},0.98223567449819571,{"$f":"_xlfn.IFS(H81=0%,0,'other funds ftr 2026'!H81<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H81<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H81<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H81<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["11051","NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(A82,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":87476},{"$f":"IFERROR(VLOOKUP(A82,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":763845.99170933105},{"$f":"IFERROR(VLOOKUP(A82,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1735262.63},{"$f":"IFERROR(VLOOKUP(A82,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1270814.8400000001},{"$f":"IFERROR(VLOOKUP(A82,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":498953},0.88546541989299399,{"$f":"_xlfn.IFS(H82=0%,0,'other funds ftr 2026'!H82<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H82<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H82<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H82<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["18400","NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(A83,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":39121},{"$f":"IFERROR(VLOOKUP(A83,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":919462.26747060753},{"$f":"IFERROR(VLOOKUP(A83,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1683281.56},{"$f":"IFERROR(VLOOKUP(A83,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":630014.38},{"$f":"IFERROR(VLOOKUP(A83,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H83=0%,0,'other funds ftr 2026'!H83<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H83<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H83<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H83<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["34003","NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A84,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":129644},{"$f":"IFERROR(VLOOKUP(A84,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":3148039.6573922336},{"$f":"IFERROR(VLOOKUP(A84,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":6322727.1799999997},{"$f":"IFERROR(VLOOKUP(A84,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1862728.09},{"$f":"IFERROR(VLOOKUP(A84,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":32795},0.99714725221916445,{"$f":"_xlfn.IFS(H84=0%,0,'other funds ftr 2026'!H84<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H84<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H84<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H84<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["15201","OAK HARBOR",{"$f":"IFERROR(VLOOKUP(A85,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":34026},{"$f":"IFERROR(VLOOKUP(A85,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":942701.63726035494},{"$f":"IFERROR(VLOOKUP(A85,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2055587.59},{"$f":"IFERROR(VLOOKUP(A85,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":486311.76},{"$f":"IFERROR(VLOOKUP(A85,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H85=0%,0,'other funds ftr 2026'!H85<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H85<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H85<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H85<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["25101","OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(A86,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":6949},{"$f":"IFERROR(VLOOKUP(A86,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":393368.96393928782},{"$f":"IFERROR(VLOOKUP(A86,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":722114.22},{"$f":"IFERROR(VLOOKUP(A86,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":90912.65},{"$f":"IFERROR(VLOOKUP(A86,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":28111},0.9773564236185508,{"$f":"_xlfn.IFS(H86=0%,0,'other funds ftr 2026'!H86<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H86<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H86<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H86<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["14172","OCOSTA",{"$f":"IFERROR(VLOOKUP(A87,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":9156},{"$f":"IFERROR(VLOOKUP(A87,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":447224.16088599339},{"$f":"IFERROR(VLOOKUP(A87,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":484135.96},{"$f":"IFERROR(VLOOKUP(A87,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":116311.49},{"$f":"IFERROR(VLOOKUP(A87,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":24153},0.97765639849894836,{"$f":"_xlfn.IFS(H87=0%,0,'other funds ftr 2026'!H87<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H87<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H87<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H87<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["24105","OKANOGAN",{"$f":"IFERROR(VLOOKUP(A88,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":11655},{"$f":"IFERROR(VLOOKUP(A88,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":464895.16593520448},{"$f":"IFERROR(VLOOKUP(A88,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":806782.74},{"$f":"IFERROR(VLOOKUP(A88,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":164384.01999999999},{"$f":"IFERROR(VLOOKUP(A88,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H88=0%,0,'other funds ftr 2026'!H88<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H88<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H88<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H88<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["34111","OLYMPIA",{"$f":"IFERROR(VLOOKUP(A89,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":48843},{"$f":"IFERROR(VLOOKUP(A89,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1855916.9213288403},{"$f":"IFERROR(VLOOKUP(A89,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2506033.0699999998},{"$f":"IFERROR(VLOOKUP(A89,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":698399.31},{"$f":"IFERROR(VLOOKUP(A89,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":36366},0.99293254533903375,{"$f":"_xlfn.IFS(H89=0%,0,'other funds ftr 2026'!H89<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H89<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H89<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H89<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["24019","OMAK",{"$f":"IFERROR(VLOOKUP(A90,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":41308},{"$f":"IFERROR(VLOOKUP(A90,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":923904.81881539966},{"$f":"IFERROR(VLOOKUP(A90,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4918843.43},{"$f":"IFERROR(VLOOKUP(A90,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":672579.14},{"$f":"IFERROR(VLOOKUP(A90,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H90=0%,0,'other funds ftr 2026'!H90<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H90<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H90<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H90<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["09013","ORONDO",{"$f":"IFERROR(VLOOKUP(A91,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":7184},{"$f":"IFERROR(VLOOKUP(A91,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":105477.5785282666},{"$f":"IFERROR(VLOOKUP(A91,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":103238.12},{"$f":"IFERROR(VLOOKUP(A91,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":100832.36},{"$f":"IFERROR(VLOOKUP(A91,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":32394},0.90721402997944012,{"$f":"_xlfn.IFS(H91=0%,0,'other funds ftr 2026'!H91<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H91<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H91<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H91<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["24410","OROVILLE",{"$f":"IFERROR(VLOOKUP(A92,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A92,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":659968.80481098976},{"$f":"IFERROR(VLOOKUP(A92,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":430085.17},{"$f":"IFERROR(VLOOKUP(A92,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":97780.15},{"$f":"IFERROR(VLOOKUP(A92,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H92=0%,0,'other funds ftr 2026'!H92<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H92<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H92<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H92<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["01147","OTHELLO",{"$f":"IFERROR(VLOOKUP(A93,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":233576},{"$f":"IFERROR(VLOOKUP(A93,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1810247.9044126654},{"$f":"IFERROR(VLOOKUP(A93,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3999206.18},{"$f":"IFERROR(VLOOKUP(A93,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":3318747.46},{"$f":"IFERROR(VLOOKUP(A93,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":585017},0.94118537410339731,{"$f":"_xlfn.IFS(H93=0%,0,'other funds ftr 2026'!H93<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H93<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H93<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H93<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["11001","PASCO",{"$f":"IFERROR(VLOOKUP(A94,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":820534},{"$f":"IFERROR(VLOOKUP(A94,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":7291679.1025240775},{"$f":"IFERROR(VLOOKUP(A94,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":15038832.4},{"$f":"IFERROR(VLOOKUP(A94,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":11690014.029999999},{"$f":"IFERROR(VLOOKUP(A94,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":1274008},0.96472364342520833,{"$f":"_xlfn.IFS(H94=0%,0,'other funds ftr 2026'!H94<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H94<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H94<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H94<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["24122","PATEROS",{"$f":"IFERROR(VLOOKUP(A95,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A95,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":102702.85399673595},{"$f":"IFERROR(VLOOKUP(A95,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":191996.39},{"$f":"IFERROR(VLOOKUP(A95,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":75542.509999999995},{"$f":"IFERROR(VLOOKUP(A95,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H95=0%,0,'other funds ftr 2026'!H95<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H95<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H95<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H95<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["03050","PATERSON",{"$f":"IFERROR(VLOOKUP(A96,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":2928},{"$f":"IFERROR(VLOOKUP(A96,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A96,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":140156.24},{"$f":"IFERROR(VLOOKUP(A96,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":34773.550000000003},{"$f":"IFERROR(VLOOKUP(A96,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":18037},0.90792506528632022,{"$f":"_xlfn.IFS(H96=0%,0,'other funds ftr 2026'!H96<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H96<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H96<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H96<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["04901","PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(A97,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A97,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":47635.477007535985},{"$f":"IFERROR(VLOOKUP(A97,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":85884.4},{"$f":"IFERROR(VLOOKUP(A97,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":77831.679999999993},{"$f":"IFERROR(VLOOKUP(A97,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H97=0%,0,'other funds ftr 2026'!H97<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H97<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H97<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H97<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["36402","PRESCOTT",{"$f":"IFERROR(VLOOKUP(A98,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":12298},{"$f":"IFERROR(VLOOKUP(A98,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":131820.04711252492},{"$f":"IFERROR(VLOOKUP(A98,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":247263.05},{"$f":"IFERROR(VLOOKUP(A98,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":155663.38},{"$f":"IFERROR(VLOOKUP(A98,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":40550},{"$f":"IF(G98=0,0,(SUM(C98:F98)/SUM(C98:G98)))","v":0.93098982107649275},{"$f":"_xlfn.IFS(H98=0%,0,'other funds ftr 2026'!H98<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H98<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H98<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H98<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["03116","PROSSER",{"$f":"IFERROR(VLOOKUP(A99,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":82342},{"$f":"IFERROR(VLOOKUP(A99,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":704735.51801548467},{"$f":"IFERROR(VLOOKUP(A99,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1974567.28},{"$f":"IFERROR(VLOOKUP(A99,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1203883.96},{"$f":"IFERROR(VLOOKUP(A99,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":621916},0.86443084706069806,{"$f":"_xlfn.IFS(H99=0%,0,'other funds ftr 2026'!H99<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H99<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H99<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H99<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["27003","PUYALLUP",{"$f":"IFERROR(VLOOKUP(A100,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":284821},{"$f":"IFERROR(VLOOKUP(A100,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":4038611.3159185485},{"$f":"IFERROR(VLOOKUP(A100,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":9195664.9900000002},{"$f":"IFERROR(VLOOKUP(A100,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":4517314.62},{"$f":"IFERROR(VLOOKUP(A100,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":10821},0.99940040669700347,{"$f":"_xlfn.IFS(H100=0%,0,'other funds ftr 2026'!H100<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H100<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H100<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H100<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["05402","QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(A101,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":51205},{"$f":"IFERROR(VLOOKUP(A101,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":613715.67950923264},{"$f":"IFERROR(VLOOKUP(A101,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3269354.65},{"$f":"IFERROR(VLOOKUP(A101,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":685551.09},{"$f":"IFERROR(VLOOKUP(A101,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":55440},0.98814185224425788,{"$f":"_xlfn.IFS(H101=0%,0,'other funds ftr 2026'!H101<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H101<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H101<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H101<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["13144","QUINCY",{"$f":"IFERROR(VLOOKUP(A102,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":154143},{"$f":"IFERROR(VLOOKUP(A102,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":894001.49250464607},{"$f":"IFERROR(VLOOKUP(A102,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2896636.29},{"$f":"IFERROR(VLOOKUP(A102,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2357515.23},{"$f":"IFERROR(VLOOKUP(A102,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":453094},0.93292852090533707,{"$f":"_xlfn.IFS(H102=0%,0,'other funds ftr 2026'!H102<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H102<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H102<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H102<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["22009","REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(A103,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A103,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":217297.74356849599},{"$f":"IFERROR(VLOOKUP(A103,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":343316.5},{"$f":"IFERROR(VLOOKUP(A103,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":8066.59},{"$f":"IFERROR(VLOOKUP(A103,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H103=0%,0,'other funds ftr 2026'!H103<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H103<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H103<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H103<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["17403","RENTON",{"$f":"IFERROR(VLOOKUP(A104,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":433322},{"$f":"IFERROR(VLOOKUP(A104,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":4699964.155745822},{"$f":"IFERROR(VLOOKUP(A104,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":8922997.1099999994},{"$f":"IFERROR(VLOOKUP(A104,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":7592154.25},{"$f":"IFERROR(VLOOKUP(A104,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H104=0%,0,'other funds ftr 2026'!H104<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H104<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H104<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H104<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["03400","RICHLAND",{"$f":"IFERROR(VLOOKUP(A105,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":110239},{"$f":"IFERROR(VLOOKUP(A105,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2870746.6869741604},{"$f":"IFERROR(VLOOKUP(A105,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":5642505.0999999996},{"$f":"IFERROR(VLOOKUP(A105,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1629451.03},{"$f":"IFERROR(VLOOKUP(A105,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":224977},0.97852846505781865,{"$f":"_xlfn.IFS(H105=0%,0,'other funds ftr 2026'!H105<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H105<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H105<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H105<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["06122","RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(A106,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":27116},{"$f":"IFERROR(VLOOKUP(A106,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":153501.46485732024},{"$f":"IFERROR(VLOOKUP(A106,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":806582.12},{"$f":"IFERROR(VLOOKUP(A106,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":396636.92},{"$f":"IFERROR(VLOOKUP(A106,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":13051},0.99065708587511991,{"$f":"_xlfn.IFS(H106=0%,0,'other funds ftr 2026'!H106<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H106<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H106<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H106<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["17407","RIVERVIEW",{"$f":"IFERROR(VLOOKUP(A107,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":25183},{"$f":"IFERROR(VLOOKUP(A107,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":121063.41945350918},{"$f":"IFERROR(VLOOKUP(A107,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":498081.74},{"$f":"IFERROR(VLOOKUP(A107,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":479887.15},{"$f":"IFERROR(VLOOKUP(A107,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H107=0%,0,'other funds ftr 2026'!H107<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H107<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H107<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H107<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["34401","ROCHESTER",{"$f":"IFERROR(VLOOKUP(A108,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":32367},{"$f":"IFERROR(VLOOKUP(A108,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":522914.89040862687},{"$f":"IFERROR(VLOOKUP(A108,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1516738.26},{"$f":"IFERROR(VLOOKUP(A108,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":397988.07},{"$f":"IFERROR(VLOOKUP(A108,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":35138},0.9859736730280485,{"$f":"_xlfn.IFS(H108=0%,0,'other funds ftr 2026'!H108<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H108<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H108<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H108<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["20403","ROOSEVELT",{"$f":"IFERROR(VLOOKUP(A109,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A109,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1517.08993074152},{"$f":"IFERROR(VLOOKUP(A109,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":6300.41},{"$f":"IFERROR(VLOOKUP(A109,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":16678.22},{"$f":"IFERROR(VLOOKUP(A109,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H109=0%,0,'other funds ftr 2026'!H109<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H109<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H109<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H109<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["13160","ROYAL",{"$f":"IFERROR(VLOOKUP(A110,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":89273},{"$f":"IFERROR(VLOOKUP(A110,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":497677.27209627023},{"$f":"IFERROR(VLOOKUP(A110,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1390619.75},{"$f":"IFERROR(VLOOKUP(A110,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1351480.73},{"$f":"IFERROR(VLOOKUP(A110,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":183334},0.94780355429723862,{"$f":"_xlfn.IFS(H110=0%,0,'other funds ftr 2026'!H110<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H110<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H110<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H110<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["17001","SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A111,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":886113},{"$f":"IFERROR(VLOOKUP(A111,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":16700808.63357538},{"$f":"IFERROR(VLOOKUP(A111,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":21766490.579999998},{"$f":"IFERROR(VLOOKUP(A111,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":14669326.1},{"$f":"IFERROR(VLOOKUP(A111,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H111=0%,0,'other funds ftr 2026'!H111<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H111<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H111<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H111<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["29101","SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(A112,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":52261},{"$f":"IFERROR(VLOOKUP(A112,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1003653.6054975099},{"$f":"IFERROR(VLOOKUP(A112,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2577345.63},{"$f":"IFERROR(VLOOKUP(A112,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":824903.04},{"$f":"IFERROR(VLOOKUP(A112,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":94641},0.97921259200415378,{"$f":"_xlfn.IFS(H112=0%,0,'other funds ftr 2026'!H112<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H112<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H112<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H112<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["39119","SELAH",{"$f":"IFERROR(VLOOKUP(A113,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":53684},{"$f":"IFERROR(VLOOKUP(A113,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":835935.52110737551},{"$f":"IFERROR(VLOOKUP(A113,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2581505.7799999998},{"$f":"IFERROR(VLOOKUP(A113,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":727301.13},{"$f":"IFERROR(VLOOKUP(A113,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":187403},0.9572707961073893,{"$f":"_xlfn.IFS(H113=0%,0,'other funds ftr 2026'!H113<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H113<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H113<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H113<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["23309","SHELTON",{"$f":"IFERROR(VLOOKUP(A114,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":136203},{"$f":"IFERROR(VLOOKUP(A114,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1604928.1880461946},{"$f":"IFERROR(VLOOKUP(A114,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3427417.3},{"$f":"IFERROR(VLOOKUP(A114,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1929113.94},{"$f":"IFERROR(VLOOKUP(A114,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H114=0%,0,'other funds ftr 2026'!H114<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H114<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H114<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H114<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["31201","SNOHOMISH",{"$f":"IFERROR(VLOOKUP(A115,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":72055},{"$f":"IFERROR(VLOOKUP(A115,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":935719.23640518694},{"$f":"IFERROR(VLOOKUP(A115,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1756028.1},{"$f":"IFERROR(VLOOKUP(A115,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1407658.02},{"$f":"IFERROR(VLOOKUP(A115,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":37481},0.99109491037622521,{"$f":"_xlfn.IFS(H115=0%,0,'other funds ftr 2026'!H115<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H115<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H115<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H115<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["13156","SOAP LAKE",{"$f":"IFERROR(VLOOKUP(A116,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":17784},{"$f":"IFERROR(VLOOKUP(A116,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":495053.71148906497},{"$f":"IFERROR(VLOOKUP(A116,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":463908.36},{"$f":"IFERROR(VLOOKUP(A116,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":255405.65},{"$f":"IFERROR(VLOOKUP(A116,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H116=0%,0,'other funds ftr 2026'!H116<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H116<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H116<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H116<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["32081","SPOKANE",{"$f":"IFERROR(VLOOKUP(A117,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":345651},{"$f":"IFERROR(VLOOKUP(A117,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":14298448.09104443},{"$f":"IFERROR(VLOOKUP(A117,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":18048654.82},{"$f":"IFERROR(VLOOKUP(A117,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":4782288.37},{"$f":"IFERROR(VLOOKUP(A117,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H117=0%,0,'other funds ftr 2026'!H117<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H117<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H117<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H117<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["31401","STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(A118,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":21611},{"$f":"IFERROR(VLOOKUP(A118,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":708339.70322688192},{"$f":"IFERROR(VLOOKUP(A118,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":1204378.5},{"$f":"IFERROR(VLOOKUP(A118,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":353254.57},{"$f":"IFERROR(VLOOKUP(A118,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H118=0%,0,'other funds ftr 2026'!H118<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H118<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H118<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H118<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["30303","STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(A119,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A119,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":265151.16179482633},{"$f":"IFERROR(VLOOKUP(A119,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":506684.76},{"$f":"IFERROR(VLOOKUP(A119,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":25616.87},{"$f":"IFERROR(VLOOKUP(A119,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H119=0%,0,'other funds ftr 2026'!H119<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H119<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H119<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H119<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["27320","SUMNER",{"$f":"IFERROR(VLOOKUP(A120,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":78926},{"$f":"IFERROR(VLOOKUP(A120,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":985892.49556455319},{"$f":"IFERROR(VLOOKUP(A120,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2848523.28},{"$f":"IFERROR(VLOOKUP(A120,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1333450.98},{"$f":"IFERROR(VLOOKUP(A120,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H120=0%,0,'other funds ftr 2026'!H120<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H120<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H120<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H120<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39201","SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(A121,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":237989},{"$f":"IFERROR(VLOOKUP(A121,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2710148.4031595737},{"$f":"IFERROR(VLOOKUP(A121,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":5910106.2699999996},{"$f":"IFERROR(VLOOKUP(A121,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":3307083.6},{"$f":"IFERROR(VLOOKUP(A121,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":1813631},0.87025993178030447,{"$f":"_xlfn.IFS(H121=0%,0,'other funds ftr 2026'!H121<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H121<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H121<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H121<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["27010","TACOMA",{"$f":"IFERROR(VLOOKUP(A122,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":463307},{"$f":"IFERROR(VLOOKUP(A122,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":10158423.146895459},{"$f":"IFERROR(VLOOKUP(A122,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":18857268.039999999},{"$f":"IFERROR(VLOOKUP(A122,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":7210058.6500000004},{"$f":"IFERROR(VLOOKUP(A122,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H122=0%,0,'other funds ftr 2026'!H122<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H122<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H122<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H122<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["14077","TAHOLAH",{"$f":"IFERROR(VLOOKUP(A123,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A123,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":174445.81370587696},{"$f":"IFERROR(VLOOKUP(A123,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":163257.71},{"$f":"IFERROR(VLOOKUP(A123,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A123,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":50437},0.87005479479844294,{"$f":"_xlfn.IFS(H123=0%,0,'other funds ftr 2026'!H123<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H123<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H123<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H123<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["24404","TONASKET",{"$f":"IFERROR(VLOOKUP(A124,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":15538},{"$f":"IFERROR(VLOOKUP(A124,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":695270.17561342602},{"$f":"IFERROR(VLOOKUP(A124,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":867023.4},{"$f":"IFERROR(VLOOKUP(A124,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":219760.04},{"$f":"IFERROR(VLOOKUP(A124,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":285718},0.86285379865830891,{"$f":"_xlfn.IFS(H124=0%,0,'other funds ftr 2026'!H124<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H124<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H124<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H124<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["39202","TOPPENISH",{"$f":"IFERROR(VLOOKUP(A125,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":155900},{"$f":"IFERROR(VLOOKUP(A125,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1496116.6728835264},{"$f":"IFERROR(VLOOKUP(A125,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3634335.68},{"$f":"IFERROR(VLOOKUP(A125,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2020789.63},{"$f":"IFERROR(VLOOKUP(A125,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":605113},0.92352205517781816,{"$f":"_xlfn.IFS(H125=0%,0,'other funds ftr 2026'!H125<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H125<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H125<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H125<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["20400","TROUT LAKE",{"$f":"IFERROR(VLOOKUP(A126,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A126,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":94089.05002767095},{"$f":"IFERROR(VLOOKUP(A126,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":59024.800000000003},{"$f":"IFERROR(VLOOKUP(A126,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":16242.18},{"$f":"IFERROR(VLOOKUP(A126,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H126=0%,0,'other funds ftr 2026'!H126<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H126<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H126<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H126<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39002","UNION GAP",{"$f":"IFERROR(VLOOKUP(A127,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":11791},{"$f":"IFERROR(VLOOKUP(A127,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":590652.77937163634},{"$f":"IFERROR(VLOOKUP(A127,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":512100.92},{"$f":"IFERROR(VLOOKUP(A127,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":167000.20000000001},{"$f":"IFERROR(VLOOKUP(A127,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":56417},0.95783362738019984,{"$f":"_xlfn.IFS(H127=0%,0,'other funds ftr 2026'!H127<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H127<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H127<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H127<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["06037","VANCOUVER",{"$f":"IFERROR(VLOOKUP(A128,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":454386},{"$f":"IFERROR(VLOOKUP(A128,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":6259127.0990987411},{"$f":"IFERROR(VLOOKUP(A128,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":11945108.09},{"$f":"IFERROR(VLOOKUP(A128,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":6886309.1600000001},{"$f":"IFERROR(VLOOKUP(A128,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":29003},0.99886591555533943,{"$f":"_xlfn.IFS(H128=0%,0,'other funds ftr 2026'!H128<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H128<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H128<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H128<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["34901","WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(A129,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":138498.26},{"$f":"IFERROR(VLOOKUP(A129,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A129,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H129=0%,0,'other funds ftr 2026'!H129<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H129<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H129<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H129<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["13073","WAHLUKE",{"$f":"IFERROR(VLOOKUP(A130,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":159199},{"$f":"IFERROR(VLOOKUP(A130,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":657130.23437321989},{"$f":"IFERROR(VLOOKUP(A130,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2258085.25},{"$f":"IFERROR(VLOOKUP(A130,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2234554.2599999998},{"$f":"IFERROR(VLOOKUP(A130,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":1480586},{"$f":"IF(G130=0,0,(SUM(C130:F130)/SUM(C130:G130)))","v":0.78193179733516072},{"$f":"_xlfn.IFS(H130=0%,0,'other funds ftr 2026'!H130<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H130<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H130<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H130<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["36140","WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(A131,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":96515},{"$f":"IFERROR(VLOOKUP(A131,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2077472.2472090723},{"$f":"IFERROR(VLOOKUP(A131,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":3912879.66},{"$f":"IFERROR(VLOOKUP(A131,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1391704.68},{"$f":"IFERROR(VLOOKUP(A131,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":65814},0.9912764267892693,{"$f":"_xlfn.IFS(H131=0%,0,'other funds ftr 2026'!H131<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H131<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H131<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H131<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["39207","WAPATO",{"$f":"IFERROR(VLOOKUP(A132,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":172436},{"$f":"IFERROR(VLOOKUP(A132,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1801222.6916313625},{"$f":"IFERROR(VLOOKUP(A132,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2868339.75},{"$f":"IFERROR(VLOOKUP(A132,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":1886600.85},{"$f":"IFERROR(VLOOKUP(A132,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":734675},0.90156130254735545,{"$f":"_xlfn.IFS(H132=0%,0,'other funds ftr 2026'!H132<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H132<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H132<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H132<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["13146","WARDEN",{"$f":"IFERROR(VLOOKUP(A133,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":33675},{"$f":"IFERROR(VLOOKUP(A133,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":421601.78610280057},{"$f":"IFERROR(VLOOKUP(A133,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":822589},{"$f":"IFERROR(VLOOKUP(A133,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":483232.31},{"$f":"IFERROR(VLOOKUP(A133,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":242954},0.87876862060000194,{"$f":"_xlfn.IFS(H133=0%,0,'other funds ftr 2026'!H133<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H133<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H133<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H133<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["34979","WASHINGTON MILITARY DEPARTMENT",{"$f":"IFERROR(VLOOKUP(A134,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A134,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H134=0%,0,'other funds ftr 2026'!H134<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H134<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H134<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H134<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["09209","WATERVILLE",{"$f":"IFERROR(VLOOKUP(A135,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A135,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":79750.648063410394},{"$f":"IFERROR(VLOOKUP(A135,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":186248.65},{"$f":"IFERROR(VLOOKUP(A135,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":43603.19},{"$f":"IFERROR(VLOOKUP(A135,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H135=0%,0,'other funds ftr 2026'!H135<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H135<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H135<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H135<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["33049","WELLPINIT",{"$f":"IFERROR(VLOOKUP(A136,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":11108},{"$f":"IFERROR(VLOOKUP(A136,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":187498.38945782866},{"$f":"IFERROR(VLOOKUP(A136,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":325520.64000000001},{"$f":"IFERROR(VLOOKUP(A136,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A136,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H136=0%,0,'other funds ftr 2026'!H136<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H136<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H136<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H136<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["04246","WENATCHEE",{"$f":"IFERROR(VLOOKUP(A137,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":201795},{"$f":"IFERROR(VLOOKUP(A137,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":2082177.2184240427},{"$f":"IFERROR(VLOOKUP(A137,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":4744200.79},{"$f":"IFERROR(VLOOKUP(A137,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":2791911.97},{"$f":"IFERROR(VLOOKUP(A137,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":1107178},0.89867746368087498,{"$f":"_xlfn.IFS(H137=0%,0,'other funds ftr 2026'!H137<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H137<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H137<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H137<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["39208","WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(A138,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":63583},{"$f":"IFERROR(VLOOKUP(A138,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":1242731.1966434375},{"$f":"IFERROR(VLOOKUP(A138,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2842143.37},{"$f":"IFERROR(VLOOKUP(A138,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":963303.38},{"$f":"IFERROR(VLOOKUP(A138,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":162040},0.96927453242179495,{"$f":"_xlfn.IFS(H138=0%,0,'other funds ftr 2026'!H138<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H138<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H138<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H138<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["21303","WHITE PASS",{"$f":"IFERROR(VLOOKUP(A139,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A139,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":211073.84152338843},{"$f":"IFERROR(VLOOKUP(A139,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":284844.37},{"$f":"IFERROR(VLOOKUP(A139,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A139,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H139=0%,0,'other funds ftr 2026'!H139<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H139<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H139<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H139<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["20405","WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(A140,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":20732},{"$f":"IFERROR(VLOOKUP(A140,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":252362.98014145289},{"$f":"IFERROR(VLOOKUP(A140,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":366658.5},{"$f":"IFERROR(VLOOKUP(A140,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":289459.24},{"$f":"IFERROR(VLOOKUP(A140,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":6246},0.99332306186738462,{"$f":"_xlfn.IFS(H140=0%,0,'other funds ftr 2026'!H140<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H140<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H140<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H140<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["21232","WINLOCK",{"$f":"IFERROR(VLOOKUP(A141,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":4821},{"$f":"IFERROR(VLOOKUP(A141,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":202871.75579219669},{"$f":"IFERROR(VLOOKUP(A141,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":649604.32999999996},{"$f":"IFERROR(VLOOKUP(A141,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":80556.89},{"$f":"IFERROR(VLOOKUP(A141,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":64974},0.93520922673834173,{"$f":"_xlfn.IFS(H141=0%,0,'other funds ftr 2026'!H141<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H141<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H141<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H141<=Assumptions!$D$60,Assumptions!$B$60)","v":1.05}]
["20094","WISHRAM",{"$f":"IFERROR(VLOOKUP(A142,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A142,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":100265.23273390059},{"$f":"IFERROR(VLOOKUP(A142,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":89974.11},{"$f":"IFERROR(VLOOKUP(A142,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A142,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":46461},0.80371384568618209,{"$f":"_xlfn.IFS(H142=0%,0,'other funds ftr 2026'!H142<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H142<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H142<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H142<=Assumptions!$D$60,Assumptions!$B$60)","v":1.1000000000000001}]
["08404","WOODLAND",{"$f":"IFERROR(VLOOKUP(A143,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":24500},{"$f":"IFERROR(VLOOKUP(A143,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":441383.31378902798},{"$f":"IFERROR(VLOOKUP(A143,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":902946.74},{"$f":"IFERROR(VLOOKUP(A143,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":335744.52},{"$f":"IFERROR(VLOOKUP(A143,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":18740},0.98912560696402829,{"$f":"_xlfn.IFS(H143=0%,0,'other funds ftr 2026'!H143<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H143<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H143<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H143<=Assumptions!$D$60,Assumptions!$B$60)","v":0.95}]
["39901","YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(A144,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A144,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H144=0%,0,'other funds ftr 2026'!H144<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H144<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H144<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H144<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39007","YAKIMA",{"$f":"IFERROR(VLOOKUP(A145,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":612375},{"$f":"IFERROR(VLOOKUP(A145,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":10905178.996112714},{"$f":"IFERROR(VLOOKUP(A145,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":14036405.699999999},{"$f":"IFERROR(VLOOKUP(A145,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":8484743.8699999992},{"$f":"IFERROR(VLOOKUP(A145,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":1597148},0.95518142741623779,{"$f":"_xlfn.IFS(H145=0%,0,'other funds ftr 2026'!H145<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H145<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H145<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H145<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]
["34002","YELM",{"$f":"IFERROR(VLOOKUP(A146,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":27663},{"$f":"IFERROR(VLOOKUP(A146,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":993166.65764861205},{"$f":"IFERROR(VLOOKUP(A146,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":2131789.19},{"$f":"IFERROR(VLOOKUP(A146,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":402596.22},{"$f":"IFERROR(VLOOKUP(A146,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":0},0,{"$f":"_xlfn.IFS(H146=0%,0,'other funds ftr 2026'!H146<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H146<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H146<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H146<=Assumptions!$D$60,Assumptions!$B$60)","v":0}]
["39205","ZILLAH",{"$f":"IFERROR(VLOOKUP(A147,'[2]Allocations 2025-26'!$B$9:$U$328,20,FALSE),0)","v":19854},{"$f":"IFERROR(VLOOKUP(A147,'[3]State Reservations'!$C$4:$AE$318,29,FALSE),0)","v":288582.83886471717},{"$f":"IFERROR(VLOOKUP(A147,[4]Sheet1!$A$2:$D$379,3,FALSE),0)","v":957329.12},{"$f":"IFERROR(VLOOKUP(A147,[4]Sheet1!$A$2:$D$379,4,FALSE),0)","v":293340.44},{"$f":"IFERROR(VLOOKUP(A147,'[5]2025-26 FINAL Y'!$B$19:$S$164,18,FALSE),0)","v":69748},0.95717972088320902,{"$f":"_xlfn.IFS(H147=0%,0,'other funds ftr 2026'!H147<Assumptions!$D$57,Assumptions!$B$57,'other funds ftr 2026'!H147<Assumptions!$D$58,Assumptions!$B$58,'other funds ftr 2026'!H147<=Assumptions!$D$59,Assumptions!$B$59,'other funds ftr 2026'!H147<=Assumptions!$D$60,Assumptions!$B$60)","v":1}]

{"sheet":"CCDDD","index":6,"n_rows":133,"n_cols":3,"rows_kept":133,"cut":false,"hidden":true,"merged":[]}
["CO_DIST_NUM","DIST_TITLE",{"$f":"A1","v":"CO_DIST_NUM"}]
["14005","ABERDEEN",{"$f":"A2","v":"14005"}]
["29103","ANACORTES","29103"]
["31016","ARLINGTON","31016"]
["17408","AUBURN","17408"]
["06119","BATTLE GROUND","06119"]
["37501","BELLINGHAM","37501"]
["27403","BETHEL","27403"]
["18100","BREMERTON","18100"]
["24111","BREWSTER","24111"]
["09075","BRIDGEPORT","09075"]
["29100","BURLINGTON-EDISON","29100"]
["04228","CASCADE","04228"]
["04222","CASHMERE","04222"]
["18401","CENTRAL KITSAP","18401"]
["32356","CENTRAL VALLEY","32356"]
["21401","CENTRALIA","21401"]
["21302","CHEHALIS","21302"]
["32360","CHENEY","32360"]
["27901","CHIEF LESCHI TRIBAL COMPACT","27901"]
["36250","COLLEGE PLACE","36250"]
["36400","COLUMBIA (WALLA WALLA)","36400"]
["39090","EAST VALLEY (YAKIMA)","39090"]
["09206","EASTMONT","09206"]
["31015","EDMONDS","31015"]
["19401","ELLENSBURG","19401"]
["14068","ELMA","14068"]
["04127","ENTIAT","04127"]
["13165","EPHRATA","13165"]
["31002","EVERETT","31002"]
["06114","EVERGREEN (CLARK)","06114"]
["17210","FEDERAL WAY","17210"]
["37502","FERNDALE","37502"]
["03053","FINLEY","03053"]
["27402","FRANKLIN PIERCE","27402"]
["20404","GOLDENDALE","20404"]
["13301","GRAND COULEE DAM","13301"]
["39200","GRANDVIEW","39200"]
["39204","GRANGER","39204"]
["39203","HIGHLAND","39203"]
["23404","HOOD CANAL","23404"]
["14028","HOQUIAM","14028"]
["10070","INCHELIUM","10070"]
["08458","KELSO","08458"]
["03017","KENNEWICK","03017"]
["17415","KENT","17415"]
["03052","KIONA-BENTON CITY","03052"]
["19403","KITTITAS","19403"]
["29311","LA CONNER","29311"]
["04129","LAKE CHELAN","04129"]
["31004","LAKE STEVENS","31004"]
["31306","LAKEWOOD","31306"]
["01158","LIND","01158"]
["08122","LONGVIEW","08122"]
["20406","LYLE","20406"]
["37504","LYNDEN","37504"]
["39120","MABTON","39120"]
["04019","MANSON","04019"]
["33207","MARY WALKER","33207"]
["31025","MARYSVILLE","31025"]
["37505","MERIDIAN","37505"]
["31103","MONROE","31103"]
["14066","MONTESANO","14066"]
["13161","MOSES LAKE","13161"]
["21206","MOSSYROCK","21206"]
["39209","MOUNT ADAMS",{"$f":"A66","v":"39209"}]
["37507","MOUNT BAKER","37507"]
["29320","MOUNT VERNON","29320"]
["31006","MUKILTEO","31006"]
["39003","NACHES VALLEY","39003"]
["25155","NASELLE-GRAYS RIVER VALLEY","25155"]
["24014","NESPELEM","24014"]
["37506","NOOKSACK VALLEY","37506"]
["14064","NORTH BEACH","14064"]
["11051","NORTH FRANKLIN","11051"]
["18400","NORTH KITSAP","18400"]
["34003","NORTH THURSTON PUBLIC SCHOOLS","34003"]
["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"]
["11001","PASCO","11001"]
["24122","PATEROS","24122"]
["03050","PATERSON","03050"]
["04901","PINNACLES PREP","04901"]
["36402","PRESCOTT","36402"]
["03116","PROSSER","03116"]
["27003","PUYALLUP","27003"]
["05402","QUILLAYUTE VALLEY","05402"]
["13144","QUINCY","13144"]
["22009","REARDAN-EDWALL","22009"]
["17403","RENTON","17403"]
["03400","RICHLAND","03400"]
["06122","RIDGEFIELD","06122"]
["17407","RIVERVIEW","17407"]
["34401","ROCHESTER","34401"]
["13160","ROYAL","13160"]
["17001","SEATTLE PUBLIC SCHOOLS","17001"]
["29101","SEDRO-WOOLLEY","29101"]
["39119","SELAH","39119"]
["23309","SHELTON","23309"]
["31201","SNOHOMISH","31201"]
["13156","SOAP LAKE","13156"]
["32081","SPOKANE","32081"]
["31401","STANWOOD-CAMANO","31401"]
["39201","SUNNYSIDE","39201"]
["27010","TACOMA","27010"]
["14077","TAHOLAH","14077"]
["24404","TONASKET","24404"]
["39202","TOPPENISH","39202"]
["39002","UNION GAP","39002"]
["06037","VANCOUVER","06037"]
["13073","WAHLUKE","13073"]
["36140","WALLA WALLA PUBLIC SCHOOLS","36140"]
["39207","WAPATO","39207"]
["13146","WARDEN","13146"]
["09209","WATERVILLE","09209"]
["33049","WELLPINIT","33049"]
["04246","WENATCHEE","04246"]
["39208","WEST VALLEY (YAKIMA)","39208"]
["20405","WHITE SALMON VALLEY","20405"]
["21232","WINLOCK","21232"]
["20094","WISHRAM","20094"]
["08404","WOODLAND","08404"]
["39901","YAKAMA NATION TRIBAL COMPACT",{"$f":"A130","v":"39901"}]
["39007","YAKIMA","39007"]
["34002","YELM","34002"]
["39205","ZILLAH","39205"]

{"sheet":"2025-26 Final","index":7,"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,{"$f":"[5]Assumptions!C24","v":21400639}]
[null,null,null,0,null,2.0369691980863958E+66,469.68052425660392,"Use CTRL K",null,"Actual Amounts",null,null,null,null,{"$f":"O18","v":21400639}]
[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":"[5]Assumptions!C24","v":21400639}]
[]
[]
[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,{"$f":"G3","v":469.68052425660392},"K-12",null,"Needs Support",null,"Priority Interuption "]
[null,null,"CCDDD","District","Ave. number","Regular Dollars","Ave. number","Regular Dollars","Priority Number","Priority Dollars","Subtotal","Other Funds Factor","Subtotal 2","Add'l Rural Factor","Total Allocated Amount",null,"MOE","MOE Red.","Subtotal \nAfter MOE",null,null,"Y for yes, N for no (reallocates money)",null,"Override funding?  Y for yes, otherwise blank.","Health Support Grant","Behavioral Health/OSY Supports","Total"]
[null,null,null,null,10,{"$f":"F18/E18","v":469.68064102142222},0.25,{"$f":"H18/G18","v":119.98715425256397},1,{"$f":"J18/I18","v":478.11036327551989},null,null,null,0.1,124]
[0,null,"99999","State Total",{"$f":"SUMIF(E19:E164,\">-10\")","v":30389},{"$f":"SUM(F19:F164)","v":14273125},{"$f":"SUMIF(G19:G164,\">=10\")","v":9653},{"$f":"SUM(H19:H164)","v":1158236},{"$f":"SUMIF(I19:I164,\">=10\")","v":11589},{"$f":"SUM(J19:J164)","v":5540821},{"$f":"SUM(K19:K164)","v":20972182},null,{"$f":"SUM(M19:M164)","v":22080594},null,{"$f":"SUM(O19:O164)","v":21400639},null,null,{"$f":"SUM(R19:R152)","v":0},{"$f":"SUM(S19:S164)","v":21400639},"Previous Year Final Allocations","Allocation Difference",null,"Consortia",null,{"$f":"SUM(Y19:Y164)","v":97750},{"$f":"SUM(Z19:Z164)","v":305760},{"$f":"SUM(AA19:AA164)","v":21437786}]
[1,"14005",null,"ABERDEEN",{"$f":"IFERROR(VLOOKUP(B19,[5]Enrollment!$A$2:$G$147,5,0),0)","v":167},{"$f":"IF(E19>=10,ROUND(E19*$G$3,0),0)","v":78437},{"$f":"IFERROR(VLOOKUP(B19,[5]Enrollment!$A$2:$G$147,6,0),0)","v":30},{"$f":"IF(E19>=$E$17,ROUND(G19*$G$3*$G$17,0),0)","v":3523},{"$f":"IFERROR(VLOOKUP(B19,[5]Enrollment!$A$2:$G$147,7,0),0)","v":82},{"$f":"IF(E19>=$E$17,ROUND(I19*$G$3*$I$17,0),0)","v":38514},{"$f":"+F19+H19+J19","v":120474},{"$f":"IF(E19>$E$17,_xlfn.IFNA(VLOOKUP(B19,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},{"$f":"IF(L19=0,K19,ROUND(K19*L19,0))","v":114450},{"$f":"1+IF(ISNA(VLOOKUP(B19,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V19=\"y\",ROUND(M19*N19,0),0)","v":114450},null,null,{"$f":"ROUND(IF(Q19>0,-(0.9-Q19)*O19,0),0)","v":0},{"$f":"O19+R19","v":114450},{"$f":"IFERROR(VLOOKUP(B19,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":95909},{"$f":"S19-T19","v":18541},"y",null,null,{"$f":"IF(V19=\"Y\",IF(E19<=99,750,IF(AND(E19>=100,E19<=399),1250,2000)),0)","v":1250},null,{"$f":"IF(W19=1, 0,  Y19+S19+Z19)","v":115700}]
[2,"29103",null,"ANACORTES",{"$f":"IFERROR(VLOOKUP(B20,[5]Enrollment!$A$2:$G$147,5,0),0)","v":12},5636,{"$f":"IFERROR(VLOOKUP(B20,[5]Enrollment!$A$2:$G$147,6,0),0)","v":5},587,{"$f":"IFERROR(VLOOKUP(B20,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,6693,{"$f":"IF(E20>$E$17,_xlfn.IFNA(VLOOKUP(B20,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},6693,{"$f":"1+IF(ISNA(VLOOKUP(B20,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B20,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[3,"31016",null,"ARLINGTON",{"$f":"IFERROR(VLOOKUP(B21,[5]Enrollment!$A$2:$G$147,5,0),0)","v":44},20666,{"$f":"IFERROR(VLOOKUP(B21,[5]Enrollment!$A$2:$G$147,6,0),0)","v":16},1879,{"$f":"IFERROR(VLOOKUP(B21,[5]Enrollment!$A$2:$G$147,7,0),0)","v":20},9394,31939,{"$f":"IF(E21>$E$17,_xlfn.IFNA(VLOOKUP(B21,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},31939,{"$f":"1+IF(ISNA(VLOOKUP(B21,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B21,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[4,"17408",null,"AUBURN",{"$f":"IFERROR(VLOOKUP(B22,[5]Enrollment!$A$2:$G$147,5,0),0)","v":27},12681,{"$f":"IFERROR(VLOOKUP(B22,[5]Enrollment!$A$2:$G$147,6,0),0)","v":17},1996,{"$f":"IFERROR(VLOOKUP(B22,[5]Enrollment!$A$2:$G$147,7,0),0)","v":7},3288,17965,{"$f":"IF(E22>$E$17,_xlfn.IFNA(VLOOKUP(B22,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},17965,{"$f":"1+IF(ISNA(VLOOKUP(B22,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B22,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[5,"06119",null,"BATTLE GROUND",{"$f":"IFERROR(VLOOKUP(B23,[5]Enrollment!$A$2:$G$147,5,0),0)","v":26},12212,{"$f":"IFERROR(VLOOKUP(B23,[5]Enrollment!$A$2:$G$147,6,0),0)","v":13},1526,{"$f":"IFERROR(VLOOKUP(B23,[5]Enrollment!$A$2:$G$147,7,0),0)","v":2},939,14677,{"$f":"IF(E23>$E$17,_xlfn.IFNA(VLOOKUP(B23,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},14677,{"$f":"1+IF(ISNA(VLOOKUP(B23,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B23,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[6,"37501",null,"BELLINGHAM",{"$f":"IFERROR(VLOOKUP(B24,[5]Enrollment!$A$2:$G$147,5,0),0)","v":94},44150,{"$f":"IFERROR(VLOOKUP(B24,[5]Enrollment!$A$2:$G$147,6,0),0)","v":34},3992,{"$f":"IFERROR(VLOOKUP(B24,[5]Enrollment!$A$2:$G$147,7,0),0)","v":28},13151,61293,{"$f":"IF(E24>$E$17,_xlfn.IFNA(VLOOKUP(B24,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},61293,{"$f":"1+IF(ISNA(VLOOKUP(B24,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B24,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[7,"27403",null,"BETHEL",{"$f":"IFERROR(VLOOKUP(B25,[5]Enrollment!$A$2:$G$147,5,0),0)","v":13},6106,{"$f":"IFERROR(VLOOKUP(B25,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B25,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,7515,{"$f":"IF(E25>$E$17,_xlfn.IFNA(VLOOKUP(B25,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},7515,{"$f":"1+IF(ISNA(VLOOKUP(B25,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B25,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[8,"18100",null,"BREMERTON",{"$f":"IFERROR(VLOOKUP(B26,[5]Enrollment!$A$2:$G$147,5,0),0)","v":57},26772,{"$f":"IFERROR(VLOOKUP(B26,[5]Enrollment!$A$2:$G$147,6,0),0)","v":22},2583,{"$f":"IFERROR(VLOOKUP(B26,[5]Enrollment!$A$2:$G$147,7,0),0)","v":10},4697,34052,{"$f":"IF(E26>$E$17,_xlfn.IFNA(VLOOKUP(B26,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},32349,{"$f":"1+IF(ISNA(VLOOKUP(B26,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},32349,null,null,0,32349,{"$f":"IFERROR(VLOOKUP(B26,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":41957},-9608,"y",null,null,750,null,33099]
[9,"24111",null,"BREWSTER",{"$f":"IFERROR(VLOOKUP(B27,[5]Enrollment!$A$2:$G$147,5,0),0)","v":217},101921,{"$f":"IFERROR(VLOOKUP(B27,[5]Enrollment!$A$2:$G$147,6,0),0)","v":49},5754,{"$f":"IFERROR(VLOOKUP(B27,[5]Enrollment!$A$2:$G$147,7,0),0)","v":88},41332,149007,{"$f":"IF(E27>$E$17,_xlfn.IFNA(VLOOKUP(B27,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},156457,{"$f":"1+IF(ISNA(VLOOKUP(B27,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},172103,null,null,0,172103,{"$f":"IFERROR(VLOOKUP(B27,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":195831},-23728,"y",null,null,1250,null,173353]
[10,"09075",null,"BRIDGEPORT",{"$f":"IFERROR(VLOOKUP(B28,[5]Enrollment!$A$2:$G$147,5,0),0)","v":164},77028,{"$f":"IFERROR(VLOOKUP(B28,[5]Enrollment!$A$2:$G$147,6,0),0)","v":42},4932,{"$f":"IFERROR(VLOOKUP(B28,[5]Enrollment!$A$2:$G$147,7,0),0)","v":54},25363,107323,{"$f":"IF(E28>$E$17,_xlfn.IFNA(VLOOKUP(B28,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},107323,{"$f":"1+IF(ISNA(VLOOKUP(B28,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},118055,null,null,0,118055,{"$f":"IFERROR(VLOOKUP(B28,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":95088},22967,"y",null,null,1250,null,119305]
[11,"29100",null,"BURLINGTON-EDISON",{"$f":"IFERROR(VLOOKUP(B29,[5]Enrollment!$A$2:$G$147,5,0),0)","v":517},242825,{"$f":"IFERROR(VLOOKUP(B29,[5]Enrollment!$A$2:$G$147,6,0),0)","v":139},16321,{"$f":"IFERROR(VLOOKUP(B29,[5]Enrollment!$A$2:$G$147,7,0),0)","v":173},81255,340401,{"$f":"IF(E29>$E$17,_xlfn.IFNA(VLOOKUP(B29,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},357421,{"$f":"1+IF(ISNA(VLOOKUP(B29,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},357421,null,null,0,357421,{"$f":"IFERROR(VLOOKUP(B29,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":387791},-30370,"y",null,null,2000,null,359421]
[12,"04228",null,"CASCADE",{"$f":"IFERROR(VLOOKUP(B30,[5]Enrollment!$A$2:$G$147,5,0),0)","v":53},24893,{"$f":"IFERROR(VLOOKUP(B30,[5]Enrollment!$A$2:$G$147,6,0),0)","v":13},1526,{"$f":"IFERROR(VLOOKUP(B30,[5]Enrollment!$A$2:$G$147,7,0),0)","v":11},5166,31585,{"$f":"IF(E30>$E$17,_xlfn.IFNA(VLOOKUP(B30,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},31585,{"$f":"1+IF(ISNA(VLOOKUP(B30,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},31585,null,null,0,31585,{"$f":"IFERROR(VLOOKUP(B30,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":30423},1162,"y",null,null,750,null,32335]
[14,"04222",null,"CASHMERE",{"$f":"IFERROR(VLOOKUP(B31,[5]Enrollment!$A$2:$G$147,5,0),0)","v":162},76088,{"$f":"IFERROR(VLOOKUP(B31,[5]Enrollment!$A$2:$G$147,6,0),0)","v":42},4932,{"$f":"IFERROR(VLOOKUP(B31,[5]Enrollment!$A$2:$G$147,7,0),0)","v":26},12212,93232,{"$f":"IF(E31>$E$17,_xlfn.IFNA(VLOOKUP(B31,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},102555,{"$f":"1+IF(ISNA(VLOOKUP(B31,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},102555,null,null,0,102555,{"$f":"IFERROR(VLOOKUP(B31,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":149800},-47245,"y",null,null,1250,null,103805]
[13,"18401",null,"CENTRAL KITSAP",{"$f":"IFERROR(VLOOKUP(B32,[5]Enrollment!$A$2:$G$147,5,0),0)","v":15},7045,{"$f":"IFERROR(VLOOKUP(B32,[5]Enrollment!$A$2:$G$147,6,0),0)","v":9},1057,{"$f":"IFERROR(VLOOKUP(B32,[5]Enrollment!$A$2:$G$147,7,0),0)","v":4},1879,9981,{"$f":"IF(E32>$E$17,_xlfn.IFNA(VLOOKUP(B32,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},9981,{"$f":"1+IF(ISNA(VLOOKUP(B32,'[5]Rural and Low Income 25-26'!$A:$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,{"$f":"IFERROR(VLOOKUP(B32,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[15,"32356",null,"CENTRAL VALLEY",{"$f":"IFERROR(VLOOKUP(B33,[5]Enrollment!$A$2:$G$147,5,0),0)","v":17},7985,{"$f":"IFERROR(VLOOKUP(B33,[5]Enrollment!$A$2:$G$147,6,0),0)","v":5},587,{"$f":"IFERROR(VLOOKUP(B33,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,9042,{"$f":"IF(E33>$E$17,_xlfn.IFNA(VLOOKUP(B33,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},8590,{"$f":"1+IF(ISNA(VLOOKUP(B33,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,{"$f":"ROUND(IF(Q33>0,-(0.9-Q33)*O33,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B33,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":18011},-18011,"n",null,null,0,null,0]
[16,"21401",null,"CENTRALIA",{"$f":"IFERROR(VLOOKUP(B34,[5]Enrollment!$A$2:$G$147,5,0),0)","v":86},40393,{"$f":"IFERROR(VLOOKUP(B34,[5]Enrollment!$A$2:$G$147,6,0),0)","v":19},2231,{"$f":"IFERROR(VLOOKUP(B34,[5]Enrollment!$A$2:$G$147,7,0),0)","v":48},22545,65169,{"$f":"IF(E34>$E$17,_xlfn.IFNA(VLOOKUP(B34,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},61911,{"$f":"1+IF(ISNA(VLOOKUP(B34,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},61911,null,null,{"$f":"ROUND(IF(Q34>0,-(0.9-Q34)*O34,0),0)","v":0},61911,{"$f":"IFERROR(VLOOKUP(B34,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":56020},5891,"y",null,"Y",750,null,62661]
[17,"21302",null,"CHEHALIS",{"$f":"IFERROR(VLOOKUP(B35,[5]Enrollment!$A$2:$G$147,5,0),0)","v":32},15030,{"$f":"IFERROR(VLOOKUP(B35,[5]Enrollment!$A$2:$G$147,6,0),0)","v":17},1996,{"$f":"IFERROR(VLOOKUP(B35,[5]Enrollment!$A$2:$G$147,7,0),0)","v":6},2818,19844,{"$f":"IF(E35>$E$17,_xlfn.IFNA(VLOOKUP(B35,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},18852,{"$f":"1+IF(ISNA(VLOOKUP(B35,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},18852,null,null,0,18852,{"$f":"IFERROR(VLOOKUP(B35,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":19457},-605,"y",null,null,750,null,19602]
[18,"32360",null,"CHENEY",{"$f":"IFERROR(VLOOKUP(B36,[5]Enrollment!$A$2:$G$147,5,0),0)","v":13},6106,{"$f":"IFERROR(VLOOKUP(B36,[5]Enrollment!$A$2:$G$147,6,0),0)","v":6},705,{"$f":"IFERROR(VLOOKUP(B36,[5]Enrollment!$A$2:$G$147,7,0),0)","v":3},1409,8220,{"$f":"IF(E36>$E$17,_xlfn.IFNA(VLOOKUP(B36,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},8220,{"$f":"1+IF(ISNA(VLOOKUP(B36,'[5]Rural and Low Income 25-26'!$A:$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,{"$f":"IFERROR(VLOOKUP(B36,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[19,"27901",null,"CHIEF LESCHI TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B37,[5]Enrollment!$A$2:$G$147,5,0),0)","v":31},14560,{"$f":"IFERROR(VLOOKUP(B37,[5]Enrollment!$A$2:$G$147,6,0),0)","v":13},1526,{"$f":"IFERROR(VLOOKUP(B37,[5]Enrollment!$A$2:$G$147,7,0),0)","v":9},4227,20313,{"$f":"IF(E37>$E$17,_xlfn.IFNA(VLOOKUP(B37,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},21329,{"$f":"1+IF(ISNA(VLOOKUP(B37,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B37,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":35217},-35217,"n",null,null,0,null,0]
[20,"27400",null,"CLOVER PARK",{"$f":"IFERROR(VLOOKUP(B38,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B38,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B38,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E38>$E$17,_xlfn.IFNA(VLOOKUP(B38,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B38,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B38,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[21,"36250",null,"COLLEGE PLACE",{"$f":"IFERROR(VLOOKUP(B39,[5]Enrollment!$A$2:$G$147,5,0),0)","v":196},92057,{"$f":"IFERROR(VLOOKUP(B39,[5]Enrollment!$A$2:$G$147,6,0),0)","v":28},3288,{"$f":"IFERROR(VLOOKUP(B39,[5]Enrollment!$A$2:$G$147,7,0),0)","v":103},48377,143722,{"$f":"IF(E39>$E$17,_xlfn.IFNA(VLOOKUP(B39,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},150908,{"$f":"1+IF(ISNA(VLOOKUP(B39,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},150908,null,null,0,150908,{"$f":"IFERROR(VLOOKUP(B39,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":171284},-20376,"y",null,null,1250,null,152158]
[22,"36400",null,"COLUMBIA (WALLA WALLA)",{"$f":"IFERROR(VLOOKUP(B40,[5]Enrollment!$A$2:$G$147,5,0),0)","v":52},24423,{"$f":"IFERROR(VLOOKUP(B40,[5]Enrollment!$A$2:$G$147,6,0),0)","v":21},2466,{"$f":"IFERROR(VLOOKUP(B40,[5]Enrollment!$A$2:$G$147,7,0),0)","v":19},8924,35813,{"$f":"IF(E40>$E$17,_xlfn.IFNA(VLOOKUP(B40,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},35813,{"$f":"1+IF(ISNA(VLOOKUP(B40,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},35813,null,null,0,35813,{"$f":"IFERROR(VLOOKUP(B40,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},35813,"y",1,null,750,null,0]
[23,"29317",null,"CONWAY",{"$f":"IFERROR(VLOOKUP(B41,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B41,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B41,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E41>$E$17,_xlfn.IFNA(VLOOKUP(B41,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B41,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B41,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[24,"15204",null,"COUPEVILLE",{"$f":"IFERROR(VLOOKUP(B42,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B42,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B42,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E42>$E$17,_xlfn.IFNA(VLOOKUP(B42,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B42,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B42,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":8639},-8639,"n",null,null,0,null,0]
[25,"39090",null,"EAST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B43,[5]Enrollment!$A$2:$G$147,5,0),0)","v":195},91588,{"$f":"IFERROR(VLOOKUP(B43,[5]Enrollment!$A$2:$G$147,6,0),0)","v":97},11390,{"$f":"IFERROR(VLOOKUP(B43,[5]Enrollment!$A$2:$G$147,7,0),0)","v":19},8924,111902,{"$f":"IF(E43>$E$17,_xlfn.IFNA(VLOOKUP(B43,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},111902,{"$f":"1+IF(ISNA(VLOOKUP(B43,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B43,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[26,"09206",null,"EASTMONT",{"$f":"IFERROR(VLOOKUP(B44,[5]Enrollment!$A$2:$G$147,5,0),0)","v":833},391244,{"$f":"IFERROR(VLOOKUP(B44,[5]Enrollment!$A$2:$G$147,6,0),0)","v":333},39101,{"$f":"IFERROR(VLOOKUP(B44,[5]Enrollment!$A$2:$G$147,7,0),0)","v":274},128692,559037,{"$f":"IF(E44>$E$17,_xlfn.IFNA(VLOOKUP(B44,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},586989,{"$f":"1+IF(ISNA(VLOOKUP(B44,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},586989,null,null,0,586989,{"$f":"IFERROR(VLOOKUP(B44,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":737368},-150379,"y",null,null,2000,null,588989]
[27,"19028",null,"EASTON",{"$f":"IFERROR(VLOOKUP(B45,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B45,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E45>$E$17,_xlfn.IFNA(VLOOKUP(B45,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B45,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B45,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[28,"31015",null,"EDMONDS",{"$f":"IFERROR(VLOOKUP(B46,[5]Enrollment!$A$2:$G$147,5,0),0)","v":19},8924,{"$f":"IFERROR(VLOOKUP(B46,[5]Enrollment!$A$2:$G$147,6,0),0)","v":4},470,{"$f":"IFERROR(VLOOKUP(B46,[5]Enrollment!$A$2:$G$147,7,0),0)","v":8},3757,13151,{"$f":"IF(E46>$E$17,_xlfn.IFNA(VLOOKUP(B46,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},12493,{"$f":"1+IF(ISNA(VLOOKUP(B46,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B46,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":15163},-15163,"n",null,null,0,null,0]
[29,"39801",null,"EDUCATIONAL SERVICE DISTRICT 105",{"$f":"IFERROR(VLOOKUP(B47,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B47,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B47,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E47>$E$17,_xlfn.IFNA(VLOOKUP(B47,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B47,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B47,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[30,"11801",null,"EDUCATIONAL SERVICE DISTRICT 123",{"$f":"IFERROR(VLOOKUP(B48,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B48,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B48,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E48>$E$17,_xlfn.IFNA(VLOOKUP(B48,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B48,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B48,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[31,"19401",null,"ELLENSBURG",{"$f":"IFERROR(VLOOKUP(B49,[5]Enrollment!$A$2:$G$147,5,0),0)","v":22},10333,{"$f":"IFERROR(VLOOKUP(B49,[5]Enrollment!$A$2:$G$147,6,0),0)","v":12},1409,{"$f":"IFERROR(VLOOKUP(B49,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,12212,{"$f":"IF(E49>$E$17,_xlfn.IFNA(VLOOKUP(B49,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},12212,{"$f":"1+IF(ISNA(VLOOKUP(B49,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B49,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[32,"14068",null,"ELMA",{"$f":"IFERROR(VLOOKUP(B50,[5]Enrollment!$A$2:$G$147,5,0),0)","v":27},12681,{"$f":"IFERROR(VLOOKUP(B50,[5]Enrollment!$A$2:$G$147,6,0),0)","v":15},1761,{"$f":"IFERROR(VLOOKUP(B50,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,14912,{"$f":"IF(E50>$E$17,_xlfn.IFNA(VLOOKUP(B50,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},14912,{"$f":"1+IF(ISNA(VLOOKUP(B50,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B50,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[33,"04127",null,"ENTIAT",{"$f":"IFERROR(VLOOKUP(B51,[5]Enrollment!$A$2:$G$147,5,0),0)","v":70},32878,{"$f":"IFERROR(VLOOKUP(B51,[5]Enrollment!$A$2:$G$147,6,0),0)","v":11},1292,{"$f":"IFERROR(VLOOKUP(B51,[5]Enrollment!$A$2:$G$147,7,0),0)","v":42},19727,53897,{"$f":"IF(E51>$E$17,_xlfn.IFNA(VLOOKUP(B51,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},53897,{"$f":"1+IF(ISNA(VLOOKUP(B51,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B51,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[34,"13165",null,"EPHRATA",{"$f":"IFERROR(VLOOKUP(B52,[5]Enrollment!$A$2:$G$147,5,0),0)","v":126},59180,{"$f":"IFERROR(VLOOKUP(B52,[5]Enrollment!$A$2:$G$147,6,0),0)","v":33},3875,{"$f":"IFERROR(VLOOKUP(B52,[5]Enrollment!$A$2:$G$147,7,0),0)","v":33},15499,78554,{"$f":"IF(E52>$E$17,_xlfn.IFNA(VLOOKUP(B52,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},78554,{"$f":"1+IF(ISNA(VLOOKUP(B52,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},78554,null,null,0,78554,{"$f":"IFERROR(VLOOKUP(B52,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":102817},-24263,"y",null,null,1250,null,79804]
[35,"31002",null,"EVERETT",{"$f":"IFERROR(VLOOKUP(B53,[5]Enrollment!$A$2:$G$147,5,0),0)","v":49},23014,{"$f":"IFERROR(VLOOKUP(B53,[5]Enrollment!$A$2:$G$147,6,0),0)","v":14},1644,{"$f":"IFERROR(VLOOKUP(B53,[5]Enrollment!$A$2:$G$147,7,0),0)","v":21},9863,34521,{"$f":"IF(E53>$E$17,_xlfn.IFNA(VLOOKUP(B53,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},34521,{"$f":"1+IF(ISNA(VLOOKUP(B53,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B53,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[36,"06114",null,"EVERGREEN (CLARK)",{"$f":"IFERROR(VLOOKUP(B54,[5]Enrollment!$A$2:$G$147,5,0),0)","v":32},15030,{"$f":"IFERROR(VLOOKUP(B54,[5]Enrollment!$A$2:$G$147,6,0),0)","v":16},1879,{"$f":"IFERROR(VLOOKUP(B54,[5]Enrollment!$A$2:$G$147,7,0),0)","v":7},3288,20197,{"$f":"IF(E54>$E$17,_xlfn.IFNA(VLOOKUP(B54,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},20197,{"$f":"1+IF(ISNA(VLOOKUP(B54,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B54,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[37,"17210",null,"FEDERAL WAY",{"$f":"IFERROR(VLOOKUP(B55,[5]Enrollment!$A$2:$G$147,5,0),0)","v":20},9394,{"$f":"IFERROR(VLOOKUP(B55,[5]Enrollment!$A$2:$G$147,6,0),0)","v":6},705,{"$f":"IFERROR(VLOOKUP(B55,[5]Enrollment!$A$2:$G$147,7,0),0)","v":3},1409,11508,{"$f":"IF(E55>$E$17,_xlfn.IFNA(VLOOKUP(B55,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},11508,{"$f":"1+IF(ISNA(VLOOKUP(B55,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B55,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[38,"37502",null,"FERNDALE",{"$f":"IFERROR(VLOOKUP(B56,[5]Enrollment!$A$2:$G$147,5,0),0)","v":113},53074,{"$f":"IFERROR(VLOOKUP(B56,[5]Enrollment!$A$2:$G$147,6,0),0)","v":16},1879,{"$f":"IFERROR(VLOOKUP(B56,[5]Enrollment!$A$2:$G$147,7,0),0)","v":27},12681,67634,{"$f":"IF(E56>$E$17,_xlfn.IFNA(VLOOKUP(B56,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},64252,{"$f":"1+IF(ISNA(VLOOKUP(B56,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},64252,null,null,0,64252,{"$f":"IFERROR(VLOOKUP(B56,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":86193},-21941,"y",null,"Y",1250,null,65502]
[39,"03053",null,"FINLEY",{"$f":"IFERROR(VLOOKUP(B57,[5]Enrollment!$A$2:$G$147,5,0),0)","v":86},40393,{"$f":"IFERROR(VLOOKUP(B57,[5]Enrollment!$A$2:$G$147,6,0),0)","v":23},2701,{"$f":"IFERROR(VLOOKUP(B57,[5]Enrollment!$A$2:$G$147,7,0),0)","v":33},15499,58593,{"$f":"IF(E57>$E$17,_xlfn.IFNA(VLOOKUP(B57,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},61523,{"$f":"1+IF(ISNA(VLOOKUP(B57,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},61523,null,null,0,61523,{"$f":"IFERROR(VLOOKUP(B57,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},61523,"y",1,null,750,null,0]
[40,"27402",null,"FRANKLIN PIERCE",{"$f":"IFERROR(VLOOKUP(B58,[5]Enrollment!$A$2:$G$147,5,0),0)","v":10},4697,{"$f":"IFERROR(VLOOKUP(B58,[5]Enrollment!$A$2:$G$147,6,0),0)","v":1},117,{"$f":"IFERROR(VLOOKUP(B58,[5]Enrollment!$A$2:$G$147,7,0),0)","v":3},1409,6223,{"$f":"IF(E58>$E$17,_xlfn.IFNA(VLOOKUP(B58,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},6223,{"$f":"1+IF(ISNA(VLOOKUP(B58,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B58,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[41,"20404",null,"GOLDENDALE",{"$f":"IFERROR(VLOOKUP(B59,[5]Enrollment!$A$2:$G$147,5,0),0)","v":56},26302,{"$f":"IFERROR(VLOOKUP(B59,[5]Enrollment!$A$2:$G$147,6,0),0)","v":15},1761,{"$f":"IFERROR(VLOOKUP(B59,[5]Enrollment!$A$2:$G$147,7,0),0)","v":25},11742,39805,{"$f":"IF(E59>$E$17,_xlfn.IFNA(VLOOKUP(B59,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},39805,{"$f":"1+IF(ISNA(VLOOKUP(B59,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},39805,null,null,0,39805,{"$f":"IFERROR(VLOOKUP(B59,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":56112},-16307,"y",null,null,750,null,40555]
[42,"13301",null,"GRAND COULEE DAM",{"$f":"IFERROR(VLOOKUP(B60,[5]Enrollment!$A$2:$G$147,5,0),0)","v":223},104739,{"$f":"IFERROR(VLOOKUP(B60,[5]Enrollment!$A$2:$G$147,6,0),0)","v":88},10333,{"$f":"IFERROR(VLOOKUP(B60,[5]Enrollment!$A$2:$G$147,7,0),0)","v":36},16908,131980,{"$f":"IF(E60>$E$17,_xlfn.IFNA(VLOOKUP(B60,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},145178,{"$f":"1+IF(ISNA(VLOOKUP(B60,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},145178,null,null,0,145178,{"$f":"IFERROR(VLOOKUP(B60,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":210047},-64869,"y",null,null,1250,null,146428]
[43,"39200",null,"GRANDVIEW",{"$f":"IFERROR(VLOOKUP(B61,[5]Enrollment!$A$2:$G$147,5,0),0)","v":652},306232,{"$f":"IFERROR(VLOOKUP(B61,[5]Enrollment!$A$2:$G$147,6,0),0)","v":197},23132,{"$f":"IFERROR(VLOOKUP(B61,[5]Enrollment!$A$2:$G$147,7,0),0)","v":272},127753,457117,{"$f":"IF(E61>$E$17,_xlfn.IFNA(VLOOKUP(B61,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},479973,{"$f":"1+IF(ISNA(VLOOKUP(B61,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},527970,null,null,0,527970,{"$f":"IFERROR(VLOOKUP(B61,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":458213},69757,"y",null,null,2000,null,529970]
[44,"39204",null,"GRANGER",{"$f":"IFERROR(VLOOKUP(B62,[5]Enrollment!$A$2:$G$147,5,0),0)","v":315},147949,{"$f":"IFERROR(VLOOKUP(B62,[5]Enrollment!$A$2:$G$147,6,0),0)","v":102},11977,{"$f":"IFERROR(VLOOKUP(B62,[5]Enrollment!$A$2:$G$147,7,0),0)","v":84},39453,199379,{"$f":"IF(E62>$E$17,_xlfn.IFNA(VLOOKUP(B62,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},209348,{"$f":"1+IF(ISNA(VLOOKUP(B62,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},209348,null,null,0,209348,{"$f":"IFERROR(VLOOKUP(B62,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":252119},-42771,"y",null,null,1250,null,210598]
[45,"39203",null,"HIGHLAND",{"$f":"IFERROR(VLOOKUP(B63,[5]Enrollment!$A$2:$G$147,5,0),0)","v":220},103330,{"$f":"IFERROR(VLOOKUP(B63,[5]Enrollment!$A$2:$G$147,6,0),0)","v":75},8807,{"$f":"IFERROR(VLOOKUP(B63,[5]Enrollment!$A$2:$G$147,7,0),0)","v":63},29590,141727,{"$f":"IF(E63>$E$17,_xlfn.IFNA(VLOOKUP(B63,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},148813,{"$f":"1+IF(ISNA(VLOOKUP(B63,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},148813,null,null,0,148813,{"$f":"IFERROR(VLOOKUP(B63,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":168929},-20116,"y",null,null,1250,null,150063]
[46,"17401",null,"HIGHLINE",{"$f":"IFERROR(VLOOKUP(B64,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B64,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B64,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E64>$E$17,_xlfn.IFNA(VLOOKUP(B64,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B64,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B64,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[47,"23404",null,"HOOD CANAL",{"$f":"IFERROR(VLOOKUP(B65,[5]Enrollment!$A$2:$G$147,5,0),0)","v":31},14560,{"$f":"IFERROR(VLOOKUP(B65,[5]Enrollment!$A$2:$G$147,6,0),0)","v":18},2114,{"$f":"IFERROR(VLOOKUP(B65,[5]Enrollment!$A$2:$G$147,7,0),0)","v":6},2818,19492,{"$f":"IF(E65>$E$17,_xlfn.IFNA(VLOOKUP(B65,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},20467,{"$f":"1+IF(ISNA(VLOOKUP(B65,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},22514,null,null,0,22514,{"$f":"IFERROR(VLOOKUP(B65,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":41581},-19067,"y",null,null,750,null,23264]
[48,"14028",null,"HOQUIAM",{"$f":"IFERROR(VLOOKUP(B66,[5]Enrollment!$A$2:$G$147,5,0),0)","v":20},9394,{"$f":"IFERROR(VLOOKUP(B66,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B66,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,10333,{"$f":"IF(E66>$E$17,_xlfn.IFNA(VLOOKUP(B66,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},10333,{"$f":"1+IF(ISNA(VLOOKUP(B66,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B66,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[49,"10070",null,"INCHELIUM",{"$f":"IFERROR(VLOOKUP(B67,[5]Enrollment!$A$2:$G$147,5,0),0)","v":13},6106,{"$f":"IFERROR(VLOOKUP(B67,[5]Enrollment!$A$2:$G$147,6,0),0)","v":7},822,{"$f":"IFERROR(VLOOKUP(B67,[5]Enrollment!$A$2:$G$147,7,0),0)","v":4},1879,8807,{"$f":"IF(E67>$E$17,_xlfn.IFNA(VLOOKUP(B67,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},8807,{"$f":"1+IF(ISNA(VLOOKUP(B67,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},9688,null,null,0,9688,{"$f":"IFERROR(VLOOKUP(B67,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":13901},-4213,"y",null,null,750,null,10438]
[50,"08458",null,"KELSO",{"$f":"IFERROR(VLOOKUP(B68,[5]Enrollment!$A$2:$G$147,5,0),0)","v":33},15499,{"$f":"IFERROR(VLOOKUP(B68,[5]Enrollment!$A$2:$G$147,6,0),0)","v":17},1996,{"$f":"IFERROR(VLOOKUP(B68,[5]Enrollment!$A$2:$G$147,7,0),0)","v":8},3757,21252,{"$f":"IF(E68>$E$17,_xlfn.IFNA(VLOOKUP(B68,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},21252,{"$f":"1+IF(ISNA(VLOOKUP(B68,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},21252,null,null,0,21252,{"$f":"IFERROR(VLOOKUP(B68,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},21252,"y",null,null,750,null,22002]
[51,"03017",null,"KENNEWICK",{"$f":"IFERROR(VLOOKUP(B69,[5]Enrollment!$A$2:$G$147,5,0),0)","v":2693},1264850,{"$f":"IFERROR(VLOOKUP(B69,[5]Enrollment!$A$2:$G$147,6,0),0)","v":1012},118829,{"$f":"IFERROR(VLOOKUP(B69,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1290},605888,1989567,{"$f":"IF(E69>$E$17,_xlfn.IFNA(VLOOKUP(B69,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},2089045,{"$f":"1+IF(ISNA(VLOOKUP(B69,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},2089045,null,null,0,2089045,{"$f":"IFERROR(VLOOKUP(B69,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":2021118},67927,"y",null,null,2000,null,2091045]
[52,"17415",null,"KENT",{"$f":"IFERROR(VLOOKUP(B70,[5]Enrollment!$A$2:$G$147,5,0),0)","v":24},11272,{"$f":"IFERROR(VLOOKUP(B70,[5]Enrollment!$A$2:$G$147,6,0),0)","v":10},1174,{"$f":"IFERROR(VLOOKUP(B70,[5]Enrollment!$A$2:$G$147,7,0),0)","v":4},1879,14325,{"$f":"IF(E70>$E$17,_xlfn.IFNA(VLOOKUP(B70,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},14325,{"$f":"1+IF(ISNA(VLOOKUP(B70,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B70,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[53,"03052",null,"KIONA-BENTON CITY",{"$f":"IFERROR(VLOOKUP(B71,[5]Enrollment!$A$2:$G$147,5,0),0)","v":314},147480,{"$f":"IFERROR(VLOOKUP(B71,[5]Enrollment!$A$2:$G$147,6,0),0)","v":142},16674,{"$f":"IFERROR(VLOOKUP(B71,[5]Enrollment!$A$2:$G$147,7,0),0)","v":98},46029,210183,{"$f":"IF(E71>$E$17,_xlfn.IFNA(VLOOKUP(B71,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},231201,{"$f":"1+IF(ISNA(VLOOKUP(B71,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},231201,null,null,0,231201,{"$f":"IFERROR(VLOOKUP(B71,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":266412},-35211,"y",null,null,1250,null,232451]
[54,"19403",null,"KITTITAS",{"$f":"IFERROR(VLOOKUP(B72,[5]Enrollment!$A$2:$G$147,5,0),0)","v":14},6576,{"$f":"IFERROR(VLOOKUP(B72,[5]Enrollment!$A$2:$G$147,6,0),0)","v":10},1174,{"$f":"IFERROR(VLOOKUP(B72,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,8220,{"$f":"IF(E72>$E$17,_xlfn.IFNA(VLOOKUP(B72,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},8220,{"$f":"1+IF(ISNA(VLOOKUP(B72,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B72,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[55,"29311",null,"LA CONNER",{"$f":"IFERROR(VLOOKUP(B73,[5]Enrollment!$A$2:$G$147,5,0),0)","v":112},52604,{"$f":"IFERROR(VLOOKUP(B73,[5]Enrollment!$A$2:$G$147,6,0),0)","v":71},8337,{"$f":"IFERROR(VLOOKUP(B73,[5]Enrollment!$A$2:$G$147,7,0),0)","v":25},11742,72683,{"$f":"IF(E73>$E$17,_xlfn.IFNA(VLOOKUP(B73,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},79951,{"$f":"1+IF(ISNA(VLOOKUP(B73,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},87946,null,null,0,87946,{"$f":"IFERROR(VLOOKUP(B73,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":131875},-43929,"y",null,null,1250,null,89196]
[56,"04129",null,"LAKE CHELAN",{"$f":"IFERROR(VLOOKUP(B74,[5]Enrollment!$A$2:$G$147,5,0),0)","v":145},68104,{"$f":"IFERROR(VLOOKUP(B74,[5]Enrollment!$A$2:$G$147,6,0),0)","v":31},3640,{"$f":"IFERROR(VLOOKUP(B74,[5]Enrollment!$A$2:$G$147,7,0),0)","v":70},32878,104622,{"$f":"IF(E74>$E$17,_xlfn.IFNA(VLOOKUP(B74,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},109853,{"$f":"1+IF(ISNA(VLOOKUP(B74,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},109853,null,null,0,109853,{"$f":"IFERROR(VLOOKUP(B74,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":132822},-22969,"y",null,null,1250,null,111103]
[57,"31306",null,"LAKEWOOD",{"$f":"IFERROR(VLOOKUP(B75,[5]Enrollment!$A$2:$G$147,5,0),0)","v":20},9394,{"$f":"IFERROR(VLOOKUP(B75,[5]Enrollment!$A$2:$G$147,6,0),0)","v":2},235,{"$f":"IFERROR(VLOOKUP(B75,[5]Enrollment!$A$2:$G$147,7,0),0)","v":4},1879,11508,{"$f":"IF(E75>$E$17,_xlfn.IFNA(VLOOKUP(B75,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},10933,{"$f":"1+IF(ISNA(VLOOKUP(B75,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B75,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":15164},-15164,"n",null,null,0,null,0]
[58,"01158",null,"LIND",{"$f":"IFERROR(VLOOKUP(B76,[5]Enrollment!$A$2:$G$147,5,0),0)","v":37},17378,{"$f":"IFERROR(VLOOKUP(B76,[5]Enrollment!$A$2:$G$147,6,0),0)","v":18},2114,{"$f":"IFERROR(VLOOKUP(B76,[5]Enrollment!$A$2:$G$147,7,0),0)","v":10},4697,24189,{"$f":"IF(E76>$E$17,_xlfn.IFNA(VLOOKUP(B76,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},26608,{"$f":"1+IF(ISNA(VLOOKUP(B76,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},29269,null,null,0,29269,{"$f":"IFERROR(VLOOKUP(B76,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":36615},-7346,"y",null,null,750,null,30019]
[59,"08122",null,"LONGVIEW",{"$f":"IFERROR(VLOOKUP(B77,[5]Enrollment!$A$2:$G$147,5,0),0)","v":30},14090,{"$f":"IFERROR(VLOOKUP(B77,[5]Enrollment!$A$2:$G$147,6,0),0)","v":17},1996,{"$f":"IFERROR(VLOOKUP(B77,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,16556,{"$f":"IF(E77>$E$17,_xlfn.IFNA(VLOOKUP(B77,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},16556,{"$f":"1+IF(ISNA(VLOOKUP(B77,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B77,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[60,"20406",null,"LYLE",{"$f":"IFERROR(VLOOKUP(B78,[5]Enrollment!$A$2:$G$147,5,0),0)","v":10},4697,{"$f":"IFERROR(VLOOKUP(B78,[5]Enrollment!$A$2:$G$147,6,0),0)","v":3},352,{"$f":"IFERROR(VLOOKUP(B78,[5]Enrollment!$A$2:$G$147,7,0),0)","v":6},2818,7867,{"$f":"IF(E78>$E$17,_xlfn.IFNA(VLOOKUP(B78,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},7867,{"$f":"1+IF(ISNA(VLOOKUP(B78,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B78,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[61,"37504",null,"LYNDEN",{"$f":"IFERROR(VLOOKUP(B79,[5]Enrollment!$A$2:$G$147,5,0),0)","v":104},48847,{"$f":"IFERROR(VLOOKUP(B79,[5]Enrollment!$A$2:$G$147,6,0),0)","v":19},2231,{"$f":"IFERROR(VLOOKUP(B79,[5]Enrollment!$A$2:$G$147,7,0),0)","v":22},10333,61411,{"$f":"IF(E79>$E$17,_xlfn.IFNA(VLOOKUP(B79,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},61411,{"$f":"1+IF(ISNA(VLOOKUP(B79,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},61411,null,null,0,61411,{"$f":"IFERROR(VLOOKUP(B79,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":75831},-14420,"y",null,null,1250,null,62661]
[62,"39120",null,"MABTON",{"$f":"IFERROR(VLOOKUP(B80,[5]Enrollment!$A$2:$G$147,5,0),0)","v":443},208068,{"$f":"IFERROR(VLOOKUP(B80,[5]Enrollment!$A$2:$G$147,6,0),0)","v":148},17378,{"$f":"IFERROR(VLOOKUP(B80,[5]Enrollment!$A$2:$G$147,7,0),0)","v":211},99103,324549,{"$f":"IF(E80>$E$17,_xlfn.IFNA(VLOOKUP(B80,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},357004,{"$f":"1+IF(ISNA(VLOOKUP(B80,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},357004,null,null,0,357004,{"$f":"IFERROR(VLOOKUP(B80,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":314847},42157,"y",null,null,2000,null,359004]
[63,"04019",null,"MANSON",{"$f":"IFERROR(VLOOKUP(B81,[5]Enrollment!$A$2:$G$147,5,0),0)","v":107},50256,{"$f":"IFERROR(VLOOKUP(B81,[5]Enrollment!$A$2:$G$147,6,0),0)","v":19},2231,{"$f":"IFERROR(VLOOKUP(B81,[5]Enrollment!$A$2:$G$147,7,0),0)","v":40},18787,71274,{"$f":"IF(E81>$E$17,_xlfn.IFNA(VLOOKUP(B81,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},74838,{"$f":"1+IF(ISNA(VLOOKUP(B81,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},74838,null,null,0,74838,{"$f":"IFERROR(VLOOKUP(B81,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":82909},-8071,"y",null,null,1250,null,76088]
[64,"33207",null,"MARY WALKER",{"$f":"IFERROR(VLOOKUP(B82,[5]Enrollment!$A$2:$G$147,5,0),0)","v":12},5636,{"$f":"IFERROR(VLOOKUP(B82,[5]Enrollment!$A$2:$G$147,6,0),0)","v":9},1057,{"$f":"IFERROR(VLOOKUP(B82,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,6693,{"$f":"IF(E82>$E$17,_xlfn.IFNA(VLOOKUP(B82,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},6693,{"$f":"1+IF(ISNA(VLOOKUP(B82,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B82,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[65,"31025",null,"MARYSVILLE",{"$f":"IFERROR(VLOOKUP(B83,[5]Enrollment!$A$2:$G$147,5,0),0)","v":328},{"$f":"IF(E83>=10,ROUND(E83*$G$3,0),0)","v":154055},{"$f":"IFERROR(VLOOKUP(B83,[5]Enrollment!$A$2:$G$147,6,0),0)","v":111},{"$f":"IF(E83>=$E$17,ROUND(G83*$G$3*$G$17,0),0)","v":13034},{"$f":"IFERROR(VLOOKUP(B83,[5]Enrollment!$A$2:$G$147,7,0),0)","v":159},{"$f":"IF(E83>=$E$17,ROUND(I83*$G$3*$I$17,0),0)","v":74679},{"$f":"+F83+H83+J83","v":241768},{"$f":"IF(E83>$E$17,_xlfn.IFNA(VLOOKUP(B83,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},{"$f":"IF(L83=0,K83,ROUND(K83*L83,0))","v":241768},{"$f":"1+IF(ISNA(VLOOKUP(B83,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},{"$f":"IF(V83=\"y\",ROUND(M83*N83,0),0)","v":241768},null,null,0,{"$f":"O83+R83","v":241768},{"$f":"IFERROR(VLOOKUP(B83,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":256653},{"$f":"S83-T83","v":-14885},"y",null,null,{"$f":"IF(V83=\"Y\",IF(E83<=99,750,IF(AND(E83>=100,E83<=399),1250,2000)),0)","v":1250},null,{"$f":"IF(W83=1, 0,  Y83+S83+Z83)","v":243018}]
[66,"37505",null,"MERIDIAN",{"$f":"IFERROR(VLOOKUP(B84,[5]Enrollment!$A$2:$G$147,5,0),0)","v":30},14090,{"$f":"IFERROR(VLOOKUP(B84,[5]Enrollment!$A$2:$G$147,6,0),0)","v":14},1644,{"$f":"IFERROR(VLOOKUP(B84,[5]Enrollment!$A$2:$G$147,7,0),0)","v":8},3757,19491,{"$f":"IF(E84>$E$17,_xlfn.IFNA(VLOOKUP(B84,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},19491,{"$f":"1+IF(ISNA(VLOOKUP(B84,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},19491,null,null,0,19491,{"$f":"IFERROR(VLOOKUP(B84,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":34293},-14802,"y",null,null,750,null,20241]
[67,"31103",null,"MONROE",{"$f":"IFERROR(VLOOKUP(B85,[5]Enrollment!$A$2:$G$147,5,0),0)","v":13},6106,{"$f":"IFERROR(VLOOKUP(B85,[5]Enrollment!$A$2:$G$147,6,0),0)","v":7},822,{"$f":"IFERROR(VLOOKUP(B85,[5]Enrollment!$A$2:$G$147,7,0),0)","v":3},1409,8337,{"$f":"IF(E85>$E$17,_xlfn.IFNA(VLOOKUP(B85,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},8337,{"$f":"1+IF(ISNA(VLOOKUP(B85,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B85,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,"Y",0,null,0]
[68,"13161",null,"MOSES LAKE",{"$f":"IFERROR(VLOOKUP(B86,[5]Enrollment!$A$2:$G$147,5,0),0)","v":425},199614,{"$f":"IFERROR(VLOOKUP(B86,[5]Enrollment!$A$2:$G$147,6,0),0)","v":184},21605,{"$f":"IFERROR(VLOOKUP(B86,[5]Enrollment!$A$2:$G$147,7,0),0)","v":83},38983,260202,{"$f":"IF(E86>$E$17,_xlfn.IFNA(VLOOKUP(B86,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},260202,{"$f":"1+IF(ISNA(VLOOKUP(B86,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},260202,null,null,0,260202,{"$f":"IFERROR(VLOOKUP(B86,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":372249},-112047,"y",null,"Y",2000,120000,382202]
[69,"21206",null,"MOSSYROCK",{"$f":"IFERROR(VLOOKUP(B87,[5]Enrollment!$A$2:$G$147,5,0),0)","v":54},25363,{"$f":"IFERROR(VLOOKUP(B87,[5]Enrollment!$A$2:$G$147,6,0),0)","v":12},1409,{"$f":"IFERROR(VLOOKUP(B87,[5]Enrollment!$A$2:$G$147,7,0),0)","v":26},12212,38984,{"$f":"IF(E87>$E$17,_xlfn.IFNA(VLOOKUP(B87,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},38984,{"$f":"1+IF(ISNA(VLOOKUP(B87,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},38984,null,null,0,38984,{"$f":"IFERROR(VLOOKUP(B87,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":19912},19072,"y",null,null,750,null,39734]
[70,"39209",null,"MOUNT ADAMS",{"$f":"IFERROR(VLOOKUP(B88,[5]Enrollment!$A$2:$G$147,5,0),0)","v":337},158282,{"$f":"IFERROR(VLOOKUP(B88,[5]Enrollment!$A$2:$G$147,6,0),0)","v":95},11155,{"$f":"IFERROR(VLOOKUP(B88,[5]Enrollment!$A$2:$G$147,7,0),0)","v":136},63877,233314,{"$f":"IF(E88>$E$17,_xlfn.IFNA(VLOOKUP(B88,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},256645,{"$f":"1+IF(ISNA(VLOOKUP(B88,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},256645,null,null,0,256645,{"$f":"IFERROR(VLOOKUP(B88,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":196632},60013,"y",null,null,1250,null,257895]
[71,"37507",null,"MOUNT BAKER",{"$f":"IFERROR(VLOOKUP(B89,[5]Enrollment!$A$2:$G$147,5,0),0)","v":21},9863,{"$f":"IFERROR(VLOOKUP(B89,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B89,[5]Enrollment!$A$2:$G$147,7,0),0)","v":6},2818,13620,{"$f":"IF(E89>$E$17,_xlfn.IFNA(VLOOKUP(B89,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},12939,{"$f":"1+IF(ISNA(VLOOKUP(B89,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},12939,null,null,0,12939,{"$f":"IFERROR(VLOOKUP(B89,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":22110},-9171,"y",null,null,750,null,13689]
[72,"29320",null,"MOUNT VERNON",{"$f":"IFERROR(VLOOKUP(B90,[5]Enrollment!$A$2:$G$147,5,0),0)","v":1722},808790,{"$f":"IFERROR(VLOOKUP(B90,[5]Enrollment!$A$2:$G$147,6,0),0)","v":748},87830,{"$f":"IFERROR(VLOOKUP(B90,[5]Enrollment!$A$2:$G$147,7,0),0)","v":484},227325,1123945,{"$f":"IF(E90>$E$17,_xlfn.IFNA(VLOOKUP(B90,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1236340,{"$f":"1+IF(ISNA(VLOOKUP(B90,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},1236340,null,null,0,1236340,{"$f":"IFERROR(VLOOKUP(B90,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":1466597},-230257,"y",null,null,2000,null,1238340]
[73,"17903",null,"MUCKLESHOOT INDIAN TRIBE",{"$f":"IFERROR(VLOOKUP(B91,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B91,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B91,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E91>$E$17,_xlfn.IFNA(VLOOKUP(B91,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B91,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B91,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[74,"31006",null,"MUKILTEO",{"$f":"IFERROR(VLOOKUP(B92,[5]Enrollment!$A$2:$G$147,5,0),0)","v":29},13621,{"$f":"IFERROR(VLOOKUP(B92,[5]Enrollment!$A$2:$G$147,6,0),0)","v":6},705,{"$f":"IFERROR(VLOOKUP(B92,[5]Enrollment!$A$2:$G$147,7,0),0)","v":12},5636,19962,{"$f":"IF(E92>$E$17,_xlfn.IFNA(VLOOKUP(B92,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},19962,{"$f":"1+IF(ISNA(VLOOKUP(B92,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B92,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[75,"39003",null,"NACHES VALLEY",{"$f":"IFERROR(VLOOKUP(B93,[5]Enrollment!$A$2:$G$147,5,0),0)","v":99},46498,{"$f":"IFERROR(VLOOKUP(B93,[5]Enrollment!$A$2:$G$147,6,0),0)","v":54},6341,{"$f":"IFERROR(VLOOKUP(B93,[5]Enrollment!$A$2:$G$147,7,0),0)","v":30},14090,66929,{"$f":"IF(E93>$E$17,_xlfn.IFNA(VLOOKUP(B93,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},66929,{"$f":"1+IF(ISNA(VLOOKUP(B93,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},66929,null,null,0,66929,{"$f":"IFERROR(VLOOKUP(B93,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},66929,"y",null,null,750,null,67679]
[76,"25155",null,"NASELLE-GRAYS RIVER VALLEY",{"$f":"IFERROR(VLOOKUP(B94,[5]Enrollment!$A$2:$G$147,5,0),0)","v":53},24893,{"$f":"IFERROR(VLOOKUP(B94,[5]Enrollment!$A$2:$G$147,6,0),0)","v":14},1644,{"$f":"IFERROR(VLOOKUP(B94,[5]Enrollment!$A$2:$G$147,7,0),0)","v":26},12212,38749,{"$f":"IF(E94>$E$17,_xlfn.IFNA(VLOOKUP(B94,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},42624,{"$f":"1+IF(ISNA(VLOOKUP(B94,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},46886,null,null,0,46886,{"$f":"IFERROR(VLOOKUP(B94,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":49584},-2698,"y",null,null,750,null,47636]
[77,"24014",null,"NESPELEM",{"$f":"IFERROR(VLOOKUP(B95,[5]Enrollment!$A$2:$G$147,5,0),0)","v":64},30060,{"$f":"IFERROR(VLOOKUP(B95,[5]Enrollment!$A$2:$G$147,6,0),0)","v":21},2466,{"$f":"IFERROR(VLOOKUP(B95,[5]Enrollment!$A$2:$G$147,7,0),0)","v":10},4697,37223,{"$f":"IF(E95>$E$17,_xlfn.IFNA(VLOOKUP(B95,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},40945,{"$f":"1+IF(ISNA(VLOOKUP(B95,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},45040,null,null,0,45040,{"$f":"IFERROR(VLOOKUP(B95,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":49449},-4409,"y",null,null,750,null,45790]
[78,"37506",null,"NOOKSACK VALLEY",{"$f":"IFERROR(VLOOKUP(B96,[5]Enrollment!$A$2:$G$147,5,0),0)","v":127},59649,{"$f":"IFERROR(VLOOKUP(B96,[5]Enrollment!$A$2:$G$147,6,0),0)","v":22},2583,{"$f":"IFERROR(VLOOKUP(B96,[5]Enrollment!$A$2:$G$147,7,0),0)","v":43},20196,82428,{"$f":"IF(E96>$E$17,_xlfn.IFNA(VLOOKUP(B96,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},82428,{"$f":"1+IF(ISNA(VLOOKUP(B96,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},82428,null,null,0,82428,{"$f":"IFERROR(VLOOKUP(B96,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":97010},-14582,"y",null,null,1250,null,83678]
[79,"14064",null,"NORTH BEACH",{"$f":"IFERROR(VLOOKUP(B97,[5]Enrollment!$A$2:$G$147,5,0),0)","v":30},14090,{"$f":"IFERROR(VLOOKUP(B97,[5]Enrollment!$A$2:$G$147,6,0),0)","v":16},1879,{"$f":"IFERROR(VLOOKUP(B97,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,15969,{"$f":"IF(E97>$E$17,_xlfn.IFNA(VLOOKUP(B97,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},15969,{"$f":"1+IF(ISNA(VLOOKUP(B97,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},15969,null,null,0,15969,{"$f":"IFERROR(VLOOKUP(B97,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":26176},-10207,"y",null,null,750,null,16719]
[80,"11051",null,"NORTH FRANKLIN",{"$f":"IFERROR(VLOOKUP(B98,[5]Enrollment!$A$2:$G$147,5,0),0)","v":649},304823,{"$f":"IFERROR(VLOOKUP(B98,[5]Enrollment!$A$2:$G$147,6,0),0)","v":239},28063,{"$f":"IFERROR(VLOOKUP(B98,[5]Enrollment!$A$2:$G$147,7,0),0)","v":257},120708,453594,{"$f":"IF(E98>$E$17,_xlfn.IFNA(VLOOKUP(B98,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},498953,{"$f":"1+IF(ISNA(VLOOKUP(B98,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},498953,null,null,0,498953,{"$f":"IFERROR(VLOOKUP(B98,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":505769},-6816,"y",null,null,2000,null,500953]
[81,"18400",null,"NORTH KITSAP",{"$f":"IFERROR(VLOOKUP(B99,[5]Enrollment!$A$2:$G$147,5,0),0)","v":38},17848,{"$f":"IFERROR(VLOOKUP(B99,[5]Enrollment!$A$2:$G$147,6,0),0)","v":14},1644,{"$f":"IFERROR(VLOOKUP(B99,[5]Enrollment!$A$2:$G$147,7,0),0)","v":5},2348,21840,{"$f":"IF(E99>$E$17,_xlfn.IFNA(VLOOKUP(B99,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},21840,{"$f":"1+IF(ISNA(VLOOKUP(B99,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B99,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[82,"23403",null,"NORTH MASON",{"$f":"IFERROR(VLOOKUP(B100,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B100,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E100>$E$17,_xlfn.IFNA(VLOOKUP(B100,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B100,'[5]Rural and Low Income 25-26'!$A:$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,{"$f":"IFERROR(VLOOKUP(B100,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[83,"34003",null,"NORTH THURSTON PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B101,[5]Enrollment!$A$2:$G$147,5,0),0)","v":55},25832,{"$f":"IFERROR(VLOOKUP(B101,[5]Enrollment!$A$2:$G$147,6,0),0)","v":22},2583,{"$f":"IFERROR(VLOOKUP(B101,[5]Enrollment!$A$2:$G$147,7,0),0)","v":13},6106,34521,{"$f":"IF(E101>$E$17,_xlfn.IFNA(VLOOKUP(B101,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},32795,{"$f":"1+IF(ISNA(VLOOKUP(B101,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},32795,null,null,0,32795,{"$f":"IFERROR(VLOOKUP(B101,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":45311},-12516,"y",null,null,750,null,33545]
[84,"15201",null,"OAK HARBOR",{"$f":"IFERROR(VLOOKUP(B102,[5]Enrollment!$A$2:$G$147,5,0),0)","v":17},7985,{"$f":"IFERROR(VLOOKUP(B102,[5]Enrollment!$A$2:$G$147,6,0),0)","v":5},587,{"$f":"IFERROR(VLOOKUP(B102,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,9042,{"$f":"IF(E102>$E$17,_xlfn.IFNA(VLOOKUP(B102,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},9042,{"$f":"1+IF(ISNA(VLOOKUP(B102,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B102,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[85,"25101",null,"OCEAN BEACH",{"$f":"IFERROR(VLOOKUP(B103,[5]Enrollment!$A$2:$G$147,5,0),0)","v":42},19727,{"$f":"IFERROR(VLOOKUP(B103,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B103,[5]Enrollment!$A$2:$G$147,7,0),0)","v":19},8924,29590,{"$f":"IF(E103>$E$17,_xlfn.IFNA(VLOOKUP(B103,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},28111,{"$f":"1+IF(ISNA(VLOOKUP(B103,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},28111,null,null,0,28111,{"$f":"IFERROR(VLOOKUP(B103,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":68125},-40014,"y",null,null,750,null,28861]
[86,"14172",null,"OCOSTA",{"$f":"IFERROR(VLOOKUP(B104,[5]Enrollment!$A$2:$G$147,5,0),0)","v":33},15499,{"$f":"IFERROR(VLOOKUP(B104,[5]Enrollment!$A$2:$G$147,6,0),0)","v":7},822,{"$f":"IFERROR(VLOOKUP(B104,[5]Enrollment!$A$2:$G$147,7,0),0)","v":12},5636,21957,{"$f":"IF(E104>$E$17,_xlfn.IFNA(VLOOKUP(B104,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},21957,{"$f":"1+IF(ISNA(VLOOKUP(B104,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},24153,null,null,0,24153,{"$f":"IFERROR(VLOOKUP(B104,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":23796},357,"y",null,null,750,null,24903]
[87,"24105",null,"OKANOGAN",{"$f":"IFERROR(VLOOKUP(B105,[5]Enrollment!$A$2:$G$147,5,0),0)","v":52},24423,{"$f":"IFERROR(VLOOKUP(B105,[5]Enrollment!$A$2:$G$147,6,0),0)","v":30},3523,{"$f":"IFERROR(VLOOKUP(B105,[5]Enrollment!$A$2:$G$147,7,0),0)","v":15},7045,34991,{"$f":"IF(E105>$E$17,_xlfn.IFNA(VLOOKUP(B105,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},34991,{"$f":"1+IF(ISNA(VLOOKUP(B105,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B105,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[88,"34111",null,"OLYMPIA",{"$f":"IFERROR(VLOOKUP(B106,[5]Enrollment!$A$2:$G$147,5,0),0)","v":51},23954,{"$f":"IFERROR(VLOOKUP(B106,[5]Enrollment!$A$2:$G$147,6,0),0)","v":18},2114,{"$f":"IFERROR(VLOOKUP(B106,[5]Enrollment!$A$2:$G$147,7,0),0)","v":26},12212,38280,{"$f":"IF(E106>$E$17,_xlfn.IFNA(VLOOKUP(B106,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},36366,{"$f":"1+IF(ISNA(VLOOKUP(B106,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},36366,null,null,0,36366,{"$f":"IFERROR(VLOOKUP(B106,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":83952},-47586,"y",null,null,750,185760,222876]
[89,"24019",null,"OMAK",{"$f":"IFERROR(VLOOKUP(B107,[5]Enrollment!$A$2:$G$147,5,0),0)","v":51},23954,{"$f":"IFERROR(VLOOKUP(B107,[5]Enrollment!$A$2:$G$147,6,0),0)","v":20},2348,{"$f":"IFERROR(VLOOKUP(B107,[5]Enrollment!$A$2:$G$147,7,0),0)","v":10},4697,30999,{"$f":"IF(E107>$E$17,_xlfn.IFNA(VLOOKUP(B107,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},30999,{"$f":"1+IF(ISNA(VLOOKUP(B107,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B107,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[90,"09013",null,"ORONDO",{"$f":"IFERROR(VLOOKUP(B108,[5]Enrollment!$A$2:$G$147,5,0),0)","v":43},20196,{"$f":"IFERROR(VLOOKUP(B108,[5]Enrollment!$A$2:$G$147,6,0),0)","v":4},470,{"$f":"IFERROR(VLOOKUP(B108,[5]Enrollment!$A$2:$G$147,7,0),0)","v":13},6106,26772,{"$f":"IF(E108>$E$17,_xlfn.IFNA(VLOOKUP(B108,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},29449,{"$f":"1+IF(ISNA(VLOOKUP(B108,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},32394,null,null,0,32394,{"$f":"IFERROR(VLOOKUP(B108,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":33880},-1486,"y",null,null,750,null,33144]
[91,"24410",null,"OROVILLE",{"$f":"IFERROR(VLOOKUP(B109,[5]Enrollment!$A$2:$G$147,5,0),0)","v":28},13151,{"$f":"IFERROR(VLOOKUP(B109,[5]Enrollment!$A$2:$G$147,6,0),0)","v":7},822,{"$f":"IFERROR(VLOOKUP(B109,[5]Enrollment!$A$2:$G$147,7,0),0)","v":6},2818,16791,{"$f":"IF(E109>$E$17,_xlfn.IFNA(VLOOKUP(B109,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},16791,{"$f":"1+IF(ISNA(VLOOKUP(B109,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B109,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[92,"01147",null,"OTHELLO",{"$f":"IFERROR(VLOOKUP(B110,[5]Enrollment!$A$2:$G$147,5,0),0)","v":810},380441,{"$f":"IFERROR(VLOOKUP(B110,[5]Enrollment!$A$2:$G$147,6,0),0)","v":237},27829,{"$f":"IFERROR(VLOOKUP(B110,[5]Enrollment!$A$2:$G$147,7,0),0)","v":317},148889,557159,{"$f":"IF(E110>$E$17,_xlfn.IFNA(VLOOKUP(B110,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},585017,{"$f":"1+IF(ISNA(VLOOKUP(B110,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},585017,null,null,0,585017,{"$f":"IFERROR(VLOOKUP(B110,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":625957},-40940,"y",null,null,2000,null,587017]
[93,"11001",null,"PASCO",{"$f":"IFERROR(VLOOKUP(B111,[5]Enrollment!$A$2:$G$147,5,0),0)","v":1958},919634,{"$f":"IFERROR(VLOOKUP(B111,[5]Enrollment!$A$2:$G$147,6,0),0)","v":622},73035,{"$f":"IFERROR(VLOOKUP(B111,[5]Enrollment!$A$2:$G$147,7,0),0)","v":599},281339,1274008,{"$f":"IF(E111>$E$17,_xlfn.IFNA(VLOOKUP(B111,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},1274008,{"$f":"1+IF(ISNA(VLOOKUP(B111,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},1274008,null,null,0,1274008,{"$f":"IFERROR(VLOOKUP(B111,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":1350146},-76138,"y",null,null,2000,null,1276008]
[94,"24122",null,"PATEROS",{"$f":"IFERROR(VLOOKUP(B112,[5]Enrollment!$A$2:$G$147,5,0),0)","v":16},7515,{"$f":"IFERROR(VLOOKUP(B112,[5]Enrollment!$A$2:$G$147,6,0),0)","v":9},1057,{"$f":"IFERROR(VLOOKUP(B112,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,8572,{"$f":"IF(E112>$E$17,_xlfn.IFNA(VLOOKUP(B112,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},8572,{"$f":"1+IF(ISNA(VLOOKUP(B112,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B112,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":21359},-21359,"n",null,null,0,null,0]
[95,"03050",null,"PATERSON",{"$f":"IFERROR(VLOOKUP(B113,[5]Enrollment!$A$2:$G$147,5,0),0)","v":24},11272,{"$f":"IFERROR(VLOOKUP(B113,[5]Enrollment!$A$2:$G$147,6,0),0)","v":5},587,{"$f":"IFERROR(VLOOKUP(B113,[5]Enrollment!$A$2:$G$147,7,0),0)","v":8},3757,15616,{"$f":"IF(E113>$E$17,_xlfn.IFNA(VLOOKUP(B113,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},16397,{"$f":"1+IF(ISNA(VLOOKUP(B113,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},18037,null,null,0,18037,{"$f":"IFERROR(VLOOKUP(B113,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":18860},-823,"y",null,null,750,null,18787]
[96,"04901",null,"PINNACLES PREP CHARTER SCHOOL",{"$f":"IFERROR(VLOOKUP(B114,[5]Enrollment!$A$2:$G$147,5,0),0)","v":19},8924,{"$f":"IFERROR(VLOOKUP(B114,[5]Enrollment!$A$2:$G$147,6,0),0)","v":12},1409,{"$f":"IFERROR(VLOOKUP(B114,[5]Enrollment!$A$2:$G$147,7,0),0)","v":3},1409,11742,{"$f":"IF(E114>$E$17,_xlfn.IFNA(VLOOKUP(B114,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},12329,{"$f":"1+IF(ISNA(VLOOKUP(B114,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B114,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":15177},-15177,"n",null,null,0,null,0]
[97,"36402",null,"PRESCOTT",{"$f":"IFERROR(VLOOKUP(B115,[5]Enrollment!$A$2:$G$147,5,0),0)","v":66},30999,{"$f":"IFERROR(VLOOKUP(B115,[5]Enrollment!$A$2:$G$147,6,0),0)","v":7},822,{"$f":"IFERROR(VLOOKUP(B115,[5]Enrollment!$A$2:$G$147,7,0),0)","v":7},3288,35109,{"$f":"IF(E115>$E$17,_xlfn.IFNA(VLOOKUP(B115,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},36864,{"$f":"1+IF(ISNA(VLOOKUP(B115,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},40550,null,null,0,40550,{"$f":"IFERROR(VLOOKUP(B115,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},40550,"y",1,null,750,null,0]
[98,"03116",null,"PROSSER",{"$f":"IFERROR(VLOOKUP(B116,[5]Enrollment!$A$2:$G$147,5,0),0)","v":835},392183,{"$f":"IFERROR(VLOOKUP(B116,[5]Enrollment!$A$2:$G$147,6,0),0)","v":323},37927,{"$f":"IFERROR(VLOOKUP(B116,[5]Enrollment!$A$2:$G$147,7,0),0)","v":288},135268,565378,{"$f":"IF(E116>$E$17,_xlfn.IFNA(VLOOKUP(B116,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},621916,{"$f":"1+IF(ISNA(VLOOKUP(B116,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},621916,null,null,0,621916,{"$f":"IFERROR(VLOOKUP(B116,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":618750},3166,"y",null,null,2000,null,623916]
[99,"27003",null,"PUYALLUP",{"$f":"IFERROR(VLOOKUP(B117,[5]Enrollment!$A$2:$G$147,5,0),0)","v":17},7985,{"$f":"IFERROR(VLOOKUP(B117,[5]Enrollment!$A$2:$G$147,6,0),0)","v":9},1057,{"$f":"IFERROR(VLOOKUP(B117,[5]Enrollment!$A$2:$G$147,7,0),0)","v":5},2348,11390,{"$f":"IF(E117>$E$17,_xlfn.IFNA(VLOOKUP(B117,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},10821,{"$f":"1+IF(ISNA(VLOOKUP(B117,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},10821,null,null,0,10821,{"$f":"IFERROR(VLOOKUP(B117,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":12967},-2146,"y",null,null,750,null,11571]
[100,"05402",null,"QUILLAYUTE VALLEY",{"$f":"IFERROR(VLOOKUP(B118,[5]Enrollment!$A$2:$G$147,5,0),0)","v":90},42271,{"$f":"IFERROR(VLOOKUP(B118,[5]Enrollment!$A$2:$G$147,6,0),0)","v":25},2936,{"$f":"IFERROR(VLOOKUP(B118,[5]Enrollment!$A$2:$G$147,7,0),0)","v":28},13151,58358,{"$f":"IF(E118>$E$17,_xlfn.IFNA(VLOOKUP(B118,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},55440,{"$f":"1+IF(ISNA(VLOOKUP(B118,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},55440,null,null,0,55440,{"$f":"IFERROR(VLOOKUP(B118,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":68731},-13291,"y",null,null,750,null,56190]
[101,"13144",null,"QUINCY",{"$f":"IFERROR(VLOOKUP(B119,[5]Enrollment!$A$2:$G$147,5,0),0)","v":628},294959,{"$f":"IFERROR(VLOOKUP(B119,[5]Enrollment!$A$2:$G$147,6,0),0)","v":163},19139,{"$f":"IFERROR(VLOOKUP(B119,[5]Enrollment!$A$2:$G$147,7,0),0)","v":250},117420,431518,{"$f":"IF(E119>$E$17,_xlfn.IFNA(VLOOKUP(B119,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},453094,{"$f":"1+IF(ISNA(VLOOKUP(B119,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},453094,null,null,0,453094,{"$f":"IFERROR(VLOOKUP(B119,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":464789},-11695,"y",null,null,2000,null,455094]
[102,"22009",null,"REARDAN-EDWALL",{"$f":"IFERROR(VLOOKUP(B120,[5]Enrollment!$A$2:$G$147,5,0),0)","v":30},14090,{"$f":"IFERROR(VLOOKUP(B120,[5]Enrollment!$A$2:$G$147,6,0),0)","v":14},1644,{"$f":"IFERROR(VLOOKUP(B120,[5]Enrollment!$A$2:$G$147,7,0),0)","v":4},1879,17613,{"$f":"IF(E120>$E$17,_xlfn.IFNA(VLOOKUP(B120,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},17613,{"$f":"1+IF(ISNA(VLOOKUP(B120,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B120,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[103,"17403",null,"RENTON",{"$f":"IFERROR(VLOOKUP(B121,[5]Enrollment!$A$2:$G$147,5,0),0)","v":16},7515,{"$f":"IFERROR(VLOOKUP(B121,[5]Enrollment!$A$2:$G$147,6,0),0)","v":6},705,{"$f":"IFERROR(VLOOKUP(B121,[5]Enrollment!$A$2:$G$147,7,0),0)","v":11},5166,13386,{"$f":"IF(E121>$E$17,_xlfn.IFNA(VLOOKUP(B121,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},13386,{"$f":"1+IF(ISNA(VLOOKUP(B121,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B121,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[104,"03400",null,"RICHLAND",{"$f":"IFERROR(VLOOKUP(B122,[5]Enrollment!$A$2:$G$147,5,0),0)","v":295},138556,{"$f":"IFERROR(VLOOKUP(B122,[5]Enrollment!$A$2:$G$147,6,0),0)","v":88},10333,{"$f":"IFERROR(VLOOKUP(B122,[5]Enrollment!$A$2:$G$147,7,0),0)","v":162},76088,224977,{"$f":"IF(E122>$E$17,_xlfn.IFNA(VLOOKUP(B122,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},224977,{"$f":"1+IF(ISNA(VLOOKUP(B122,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},224977,null,null,0,224977,{"$f":"IFERROR(VLOOKUP(B122,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},224977,"y",1,null,1250,null,0]
[105,"06122",null,"RIDGEFIELD",{"$f":"IFERROR(VLOOKUP(B123,[5]Enrollment!$A$2:$G$147,5,0),0)","v":19},8924,{"$f":"IFERROR(VLOOKUP(B123,[5]Enrollment!$A$2:$G$147,6,0),0)","v":13},1526,{"$f":"IFERROR(VLOOKUP(B123,[5]Enrollment!$A$2:$G$147,7,0),0)","v":7},3288,13738,{"$f":"IF(E123>$E$17,_xlfn.IFNA(VLOOKUP(B123,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},13051,{"$f":"1+IF(ISNA(VLOOKUP(B123,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},13051,null,null,0,13051,{"$f":"IFERROR(VLOOKUP(B123,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":19889},-6838,"y",null,null,750,null,13801]
[106,"17407",null,"RIVERVIEW",{"$f":"IFERROR(VLOOKUP(B124,[5]Enrollment!$A$2:$G$147,5,0),0)","v":11},5166,{"$f":"IFERROR(VLOOKUP(B124,[5]Enrollment!$A$2:$G$147,6,0),0)","v":5},587,{"$f":"IFERROR(VLOOKUP(B124,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,5753,{"$f":"IF(E124>$E$17,_xlfn.IFNA(VLOOKUP(B124,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},5753,{"$f":"1+IF(ISNA(VLOOKUP(B124,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B124,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[107,"34401",null,"ROCHESTER",{"$f":"IFERROR(VLOOKUP(B125,[5]Enrollment!$A$2:$G$147,5,0),0)","v":52},24423,{"$f":"IFERROR(VLOOKUP(B125,[5]Enrollment!$A$2:$G$147,6,0),0)","v":7},822,{"$f":"IFERROR(VLOOKUP(B125,[5]Enrollment!$A$2:$G$147,7,0),0)","v":25},11742,36987,{"$f":"IF(E125>$E$17,_xlfn.IFNA(VLOOKUP(B125,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},35138,{"$f":"1+IF(ISNA(VLOOKUP(B125,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},35138,null,null,0,35138,{"$f":"IFERROR(VLOOKUP(B125,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":79625},-44487,"y",null,null,750,null,35888]
[108,"20403",null,"ROOSEVELT",{"$f":"IFERROR(VLOOKUP(B126,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B126,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B126,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E126>$E$17,_xlfn.IFNA(VLOOKUP(B126,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B126,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B126,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":15279},-15279,"y",null,null,750,null,750]
[109,"13160",null,"ROYAL",{"$f":"IFERROR(VLOOKUP(B127,[5]Enrollment!$A$2:$G$147,5,0),0)","v":273},128223,{"$f":"IFERROR(VLOOKUP(B127,[5]Enrollment!$A$2:$G$147,6,0),0)","v":51},5988,{"$f":"IFERROR(VLOOKUP(B127,[5]Enrollment!$A$2:$G$147,7,0),0)","v":86},40393,174604,{"$f":"IF(E127>$E$17,_xlfn.IFNA(VLOOKUP(B127,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},183334,{"$f":"1+IF(ISNA(VLOOKUP(B127,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},183334,null,null,0,183334,{"$f":"IFERROR(VLOOKUP(B127,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":185713},-2379,"y",null,null,1250,null,184584]
[110,"28149",null,"SAN JUAN ISLAND",{"$f":"IFERROR(VLOOKUP(B128,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B128,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B128,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E128>$E$17,_xlfn.IFNA(VLOOKUP(B128,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B128,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B128,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[111,"17001",null,"SEATTLE PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B129,[5]Enrollment!$A$2:$G$147,5,0),0)","v":17},7985,{"$f":"IFERROR(VLOOKUP(B129,[5]Enrollment!$A$2:$G$147,6,0),0)","v":6},705,{"$f":"IFERROR(VLOOKUP(B129,[5]Enrollment!$A$2:$G$147,7,0),0)","v":6},2818,11508,{"$f":"IF(E129>$E$17,_xlfn.IFNA(VLOOKUP(B129,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},11508,{"$f":"1+IF(ISNA(VLOOKUP(B129,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B129,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[112,"29101",null,"SEDRO-WOOLLEY",{"$f":"IFERROR(VLOOKUP(B130,[5]Enrollment!$A$2:$G$147,5,0),0)","v":148},69513,{"$f":"IFERROR(VLOOKUP(B130,[5]Enrollment!$A$2:$G$147,6,0),0)","v":18},2114,{"$f":"IFERROR(VLOOKUP(B130,[5]Enrollment!$A$2:$G$147,7,0),0)","v":49},23014,94641,{"$f":"IF(E130>$E$17,_xlfn.IFNA(VLOOKUP(B130,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},94641,{"$f":"1+IF(ISNA(VLOOKUP(B130,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},94641,null,null,0,94641,{"$f":"IFERROR(VLOOKUP(B130,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":118759},-24118,"y",null,null,1250,null,95891]
[113,"39119",null,"SELAH",{"$f":"IFERROR(VLOOKUP(B131,[5]Enrollment!$A$2:$G$147,5,0),0)","v":278},130571,{"$f":"IFERROR(VLOOKUP(B131,[5]Enrollment!$A$2:$G$147,6,0),0)","v":80},9394,{"$f":"IFERROR(VLOOKUP(B131,[5]Enrollment!$A$2:$G$147,7,0),0)","v":101},47438,187403,{"$f":"IF(E131>$E$17,_xlfn.IFNA(VLOOKUP(B131,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},187403,{"$f":"1+IF(ISNA(VLOOKUP(B131,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},187403,null,null,0,187403,{"$f":"IFERROR(VLOOKUP(B131,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":194440},-7037,"y",null,null,1250,null,188653]
[114,"23309",null,"SHELTON",{"$f":"IFERROR(VLOOKUP(B132,[5]Enrollment!$A$2:$G$147,5,0),0)","v":61},28651,{"$f":"IFERROR(VLOOKUP(B132,[5]Enrollment!$A$2:$G$147,6,0),0)","v":26},3053,{"$f":"IFERROR(VLOOKUP(B132,[5]Enrollment!$A$2:$G$147,7,0),0)","v":24},11272,42976,{"$f":"IF(E132>$E$17,_xlfn.IFNA(VLOOKUP(B132,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},42976,{"$f":"1+IF(ISNA(VLOOKUP(B132,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B132,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[115,"31201",null,"SNOHOMISH",{"$f":"IFERROR(VLOOKUP(B133,[5]Enrollment!$A$2:$G$147,5,0),0)","v":54},25363,{"$f":"IFERROR(VLOOKUP(B133,[5]Enrollment!$A$2:$G$147,6,0),0)","v":16},1879,{"$f":"IFERROR(VLOOKUP(B133,[5]Enrollment!$A$2:$G$147,7,0),0)","v":26},12212,39454,{"$f":"IF(E133>$E$17,_xlfn.IFNA(VLOOKUP(B133,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},37481,{"$f":"1+IF(ISNA(VLOOKUP(B133,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},37481,null,null,0,37481,{"$f":"IFERROR(VLOOKUP(B133,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":47583},-10102,"y",null,null,750,null,38231]
[116,"13156",null,"SOAP LAKE",{"$f":"IFERROR(VLOOKUP(B134,[5]Enrollment!$A$2:$G$147,5,0),0)","v":29},13621,{"$f":"IFERROR(VLOOKUP(B134,[5]Enrollment!$A$2:$G$147,6,0),0)","v":12},1409,{"$f":"IFERROR(VLOOKUP(B134,[5]Enrollment!$A$2:$G$147,7,0),0)","v":9},4227,19257,{"$f":"IF(E134>$E$17,_xlfn.IFNA(VLOOKUP(B134,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},19257,{"$f":"1+IF(ISNA(VLOOKUP(B134,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B134,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[117,"32081",null,"SPOKANE",{"$f":"IFERROR(VLOOKUP(B135,[5]Enrollment!$A$2:$G$147,5,0),0)","v":78},36635,{"$f":"IFERROR(VLOOKUP(B135,[5]Enrollment!$A$2:$G$147,6,0),0)","v":36},4227,{"$f":"IFERROR(VLOOKUP(B135,[5]Enrollment!$A$2:$G$147,7,0),0)","v":15},7045,47907,{"$f":"IF(E135>$E$17,_xlfn.IFNA(VLOOKUP(B135,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},47907,{"$f":"1+IF(ISNA(VLOOKUP(B135,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B135,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[118,"31401",null,"STANWOOD-CAMANO",{"$f":"IFERROR(VLOOKUP(B136,[5]Enrollment!$A$2:$G$147,5,0),0)","v":17},7985,{"$f":"IFERROR(VLOOKUP(B136,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B136,[5]Enrollment!$A$2:$G$147,7,0),0)","v":4},1879,10803,{"$f":"IF(E136>$E$17,_xlfn.IFNA(VLOOKUP(B136,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},10803,{"$f":"1+IF(ISNA(VLOOKUP(B136,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B136,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[119,"30303",null,"STEVENSON-CARSON",{"$f":"IFERROR(VLOOKUP(B137,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B137,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B137,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E137>$E$17,_xlfn.IFNA(VLOOKUP(B137,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B137,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B137,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[120,"39201",null,"SUNNYSIDE",{"$f":"IFERROR(VLOOKUP(B138,[5]Enrollment!$A$2:$G$147,5,0),0)","v":2096},984450,{"$f":"IFERROR(VLOOKUP(B138,[5]Enrollment!$A$2:$G$147,6,0),0)","v":409},48025,{"$f":"IFERROR(VLOOKUP(B138,[5]Enrollment!$A$2:$G$147,7,0),0)","v":993},466393,1498868,{"$f":"IF(E138>$E$17,_xlfn.IFNA(VLOOKUP(B138,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1648755,{"$f":"1+IF(ISNA(VLOOKUP(B138,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},1813631,null,null,0,1813631,{"$f":"IFERROR(VLOOKUP(B138,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":1529977},283654,"y",null,null,2000,null,1815631]
[121,"27010",null,"TACOMA",{"$f":"IFERROR(VLOOKUP(B139,[5]Enrollment!$A$2:$G$147,5,0),0)","v":19},8924,{"$f":"IFERROR(VLOOKUP(B139,[5]Enrollment!$A$2:$G$147,6,0),0)","v":4},470,{"$f":"IFERROR(VLOOKUP(B139,[5]Enrollment!$A$2:$G$147,7,0),0)","v":7},3288,12682,{"$f":"IF(E139>$E$17,_xlfn.IFNA(VLOOKUP(B139,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},12682,{"$f":"1+IF(ISNA(VLOOKUP(B139,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B139,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[122,"14077",null,"TAHOLAH",{"$f":"IFERROR(VLOOKUP(B140,[5]Enrollment!$A$2:$G$147,5,0),0)","v":76},35696,{"$f":"IFERROR(VLOOKUP(B140,[5]Enrollment!$A$2:$G$147,6,0),0)","v":43},5049,{"$f":"IFERROR(VLOOKUP(B140,[5]Enrollment!$A$2:$G$147,7,0),0)","v":2},939,41684,{"$f":"IF(E140>$E$17,_xlfn.IFNA(VLOOKUP(B140,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},45852,{"$f":"1+IF(ISNA(VLOOKUP(B140,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},50437,null,null,0,50437,{"$f":"IFERROR(VLOOKUP(B140,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":81964},-31527,"y",null,null,750,null,51187]
[123,"24404",null,"TONASKET",{"$f":"IFERROR(VLOOKUP(B141,[5]Enrollment!$A$2:$G$147,5,0),0)","v":350},164388,{"$f":"IFERROR(VLOOKUP(B141,[5]Enrollment!$A$2:$G$147,6,0),0)","v":115},13503,{"$f":"IFERROR(VLOOKUP(B141,[5]Enrollment!$A$2:$G$147,7,0),0)","v":124},58240,236131,{"$f":"IF(E141>$E$17,_xlfn.IFNA(VLOOKUP(B141,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},259744,{"$f":"1+IF(ISNA(VLOOKUP(B141,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},285718,null,null,0,285718,{"$f":"IFERROR(VLOOKUP(B141,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":309335},-23617,"y",null,null,1250,null,286968]
[124,"39202",null,"TOPPENISH",{"$f":"IFERROR(VLOOKUP(B142,[5]Enrollment!$A$2:$G$147,5,0),0)","v":823},386547,{"$f":"IFERROR(VLOOKUP(B142,[5]Enrollment!$A$2:$G$147,6,0),0)","v":220},25832,{"$f":"IFERROR(VLOOKUP(B142,[5]Enrollment!$A$2:$G$147,7,0),0)","v":349},163919,576298,{"$f":"IF(E142>$E$17,_xlfn.IFNA(VLOOKUP(B142,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},605113,{"$f":"1+IF(ISNA(VLOOKUP(B142,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},605113,null,null,0,605113,{"$f":"IFERROR(VLOOKUP(B142,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":639826},-34713,"y",null,null,2000,null,607113]
[125,"20400",null,"TROUT LAKE",{"$f":"IFERROR(VLOOKUP(B143,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B143,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B143,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E143>$E$17,_xlfn.IFNA(VLOOKUP(B143,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B143,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B143,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[126,"34033",null,"TUMWATER",{"$f":"IFERROR(VLOOKUP(B144,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B144,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B144,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E144>$E$17,_xlfn.IFNA(VLOOKUP(B144,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B144,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B144,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[127,"39002",null,"UNION GAP",{"$f":"IFERROR(VLOOKUP(B145,[5]Enrollment!$A$2:$G$147,5,0),0)","v":78},36635,{"$f":"IFERROR(VLOOKUP(B145,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B145,[5]Enrollment!$A$2:$G$147,7,0),0)","v":24},11272,48846,{"$f":"IF(E145>$E$17,_xlfn.IFNA(VLOOKUP(B145,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},51288,{"$f":"1+IF(ISNA(VLOOKUP(B145,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},56417,null,null,0,56417,{"$f":"IFERROR(VLOOKUP(B145,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":65812},-9395,"y",null,null,750,null,57167]
[128,"06037",null,"VANCOUVER",{"$f":"IFERROR(VLOOKUP(B146,[5]Enrollment!$A$2:$G$147,5,0),0)","v":50},23484,{"$f":"IFERROR(VLOOKUP(B146,[5]Enrollment!$A$2:$G$147,6,0),0)","v":24},2818,{"$f":"IFERROR(VLOOKUP(B146,[5]Enrollment!$A$2:$G$147,7,0),0)","v":9},4227,30529,{"$f":"IF(E146>$E$17,_xlfn.IFNA(VLOOKUP(B146,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},29003,{"$f":"1+IF(ISNA(VLOOKUP(B146,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},29003,null,null,0,29003,{"$f":"IFERROR(VLOOKUP(B146,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":45634},-16631,"y",null,null,750,null,29753]
[129,"34901",null,"WA HE LUT INDIAN SCHOOL",{"$f":"IFERROR(VLOOKUP(B147,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},{"$f":"IF(E147>=10,ROUND(E147*$G$3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(B147,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},{"$f":"IF(E147>=$E$17,ROUND(G147*$G$3*$G$17,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(B147,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},{"$f":"IF(E147>=$E$17,ROUND(I147*$G$3*$I$17,0),0)","v":0},{"$f":"+F147+H147+J147","v":0},{"$f":"IF(E147>$E$17,_xlfn.IFNA(VLOOKUP(B147,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},{"$f":"IF(L147=0,K147,ROUND(K147*L147,0))","v":0},{"$f":"1+IF(ISNA(VLOOKUP(B147,'[5]Rural and Low Income 25-26'!$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,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},{"$f":"S147-T147","v":0},"n",null,null,{"$f":"IF(V147=\"Y\",IF(E147<=99,750,IF(AND(E147>=100,E147<=399),1250,2000)),0)","v":0},null,{"$f":"IF(W147=1, 0,  Y147+S147+Z147)","v":0}]
[130,"13073",null,"WAHLUKE",{"$f":"IFERROR(VLOOKUP(B148,[5]Enrollment!$A$2:$G$147,5,0),0)","v":1896},890514,{"$f":"IFERROR(VLOOKUP(B148,[5]Enrollment!$A$2:$G$147,6,0),0)","v":623},73153,{"$f":"IFERROR(VLOOKUP(B148,[5]Enrollment!$A$2:$G$147,7,0),0)","v":814},382320,1345987,{"$f":"IF(E148>$E$17,_xlfn.IFNA(VLOOKUP(B148,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1480586,{"$f":"1+IF(ISNA(VLOOKUP(B148,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},1480586,null,null,0,1480586,{"$f":"IFERROR(VLOOKUP(B148,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":1451944},28642,"y",null,null,2000,null,1482586]
[131,"36140",null,"WALLA WALLA PUBLIC SCHOOLS",{"$f":"IFERROR(VLOOKUP(B149,[5]Enrollment!$A$2:$G$147,5,0),0)","v":97},45559,{"$f":"IFERROR(VLOOKUP(B149,[5]Enrollment!$A$2:$G$147,6,0),0)","v":26},3053,{"$f":"IFERROR(VLOOKUP(B149,[5]Enrollment!$A$2:$G$147,7,0),0)","v":44},20666,69278,{"$f":"IF(E149>$E$17,_xlfn.IFNA(VLOOKUP(B149,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},65814,{"$f":"1+IF(ISNA(VLOOKUP(B149,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},65814,null,null,0,65814,{"$f":"IFERROR(VLOOKUP(B149,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":64457},1357,"y",null,null,750,null,66564]
[132,"39207",null,"WAPATO",{"$f":"IFERROR(VLOOKUP(B150,[5]Enrollment!$A$2:$G$147,5,0),0)","v":884},415198,{"$f":"IFERROR(VLOOKUP(B150,[5]Enrollment!$A$2:$G$147,6,0),0)","v":300},35226,{"$f":"IFERROR(VLOOKUP(B150,[5]Enrollment!$A$2:$G$147,7,0),0)","v":463},217462,667886,{"$f":"IF(E150>$E$17,_xlfn.IFNA(VLOOKUP(B150,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},734675,{"$f":"1+IF(ISNA(VLOOKUP(B150,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},734675,null,null,0,734675,{"$f":"IFERROR(VLOOKUP(B150,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":755402},-20727,"y",null,null,2000,null,736675]
[133,"13146",null,"WARDEN",{"$f":"IFERROR(VLOOKUP(B151,[5]Enrollment!$A$2:$G$147,5,0),0)","v":307},144192,{"$f":"IFERROR(VLOOKUP(B151,[5]Enrollment!$A$2:$G$147,6,0),0)","v":62},7280,{"$f":"IFERROR(VLOOKUP(B151,[5]Enrollment!$A$2:$G$147,7,0),0)","v":105},49316,200788,{"$f":"IF(E151>$E$17,_xlfn.IFNA(VLOOKUP(B151,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},220867,{"$f":"1+IF(ISNA(VLOOKUP(B151,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},242954,null,null,0,242954,{"$f":"IFERROR(VLOOKUP(B151,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":249540},-6586,"y",null,null,1250,null,244204]
[134,"09209",null,"WATERVILLE",{"$f":"IFERROR(VLOOKUP(B152,[5]Enrollment!$A$2:$G$147,5,0),0)","v":14},6576,{"$f":"IFERROR(VLOOKUP(B152,[5]Enrollment!$A$2:$G$147,6,0),0)","v":8},939,{"$f":"IFERROR(VLOOKUP(B152,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1},470,7985,{"$f":"IF(E152>$E$17,_xlfn.IFNA(VLOOKUP(B152,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},7985,{"$f":"1+IF(ISNA(VLOOKUP(B152,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B152,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[135,"33049",null,"WELLPINIT",{"$f":"IFERROR(VLOOKUP(B153,[5]Enrollment!$A$2:$G$147,5,0),0)","v":69},32408,{"$f":"IFERROR(VLOOKUP(B153,[5]Enrollment!$A$2:$G$147,6,0),0)","v":27},3170,{"$f":"IFERROR(VLOOKUP(B153,[5]Enrollment!$A$2:$G$147,7,0),0)","v":7},3288,38866,{"$f":"IF(E153>$E$17,_xlfn.IFNA(VLOOKUP(B153,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},38866,{"$f":"1+IF(ISNA(VLOOKUP(B153,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B153,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[136,"04246",null,"WENATCHEE",{"$f":"IFERROR(VLOOKUP(B154,[5]Enrollment!$A$2:$G$147,5,0),0)","v":1418},666007,{"$f":"IFERROR(VLOOKUP(B154,[5]Enrollment!$A$2:$G$147,6,0),0)","v":412},48377,{"$f":"IFERROR(VLOOKUP(B154,[5]Enrollment!$A$2:$G$147,7,0),0)","v":622},292141,1006525,{"$f":"IF(E154>$E$17,_xlfn.IFNA(VLOOKUP(B154,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},1107178,{"$f":"1+IF(ISNA(VLOOKUP(B154,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},1107178,null,null,0,1107178,{"$f":"IFERROR(VLOOKUP(B154,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":1226610},-119432,"y",null,null,2000,null,1109178]
[137,"39208",null,"WEST VALLEY (YAKIMA)",{"$f":"IFERROR(VLOOKUP(B155,[5]Enrollment!$A$2:$G$147,5,0),0)","v":247},116011,{"$f":"IFERROR(VLOOKUP(B155,[5]Enrollment!$A$2:$G$147,6,0),0)","v":56},6576,{"$f":"IFERROR(VLOOKUP(B155,[5]Enrollment!$A$2:$G$147,7,0),0)","v":84},39453,162040,{"$f":"IF(E155>$E$17,_xlfn.IFNA(VLOOKUP(B155,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},162040,{"$f":"1+IF(ISNA(VLOOKUP(B155,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},162040,null,null,0,162040,{"$f":"IFERROR(VLOOKUP(B155,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":161003},1037,"y",null,null,1250,null,163290]
[138,"21303",null,"WHITE PASS",{"$f":"IFERROR(VLOOKUP(B156,[5]Enrollment!$A$2:$G$147,5,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156,[5]Enrollment!$A$2:$G$147,6,0),0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156,[5]Enrollment!$A$2:$G$147,7,0),0)","v":0},0,0,{"$f":"IF(E156>$E$17,_xlfn.IFNA(VLOOKUP(B156,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},0,{"$f":"1+IF(ISNA(VLOOKUP(B156,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B156,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[139,"20405",null,"WHITE SALMON VALLEY",{"$f":"IFERROR(VLOOKUP(B157,[5]Enrollment!$A$2:$G$147,5,0),0)","v":11},5166,{"$f":"IFERROR(VLOOKUP(B157,[5]Enrollment!$A$2:$G$147,6,0),0)","v":4},470,{"$f":"IFERROR(VLOOKUP(B157,[5]Enrollment!$A$2:$G$147,7,0),0)","v":2},939,6575,{"$f":"IF(E157>$E$17,_xlfn.IFNA(VLOOKUP(B157,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},6246,{"$f":"1+IF(ISNA(VLOOKUP(B157,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},6246,null,null,0,6246,{"$f":"IFERROR(VLOOKUP(B157,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":17100},-10854,"y",null,null,750,null,6996]
[140,"21232",null,"WINLOCK",{"$f":"IFERROR(VLOOKUP(B158,[5]Enrollment!$A$2:$G$147,5,0),0)","v":103},48377,{"$f":"IFERROR(VLOOKUP(B158,[5]Enrollment!$A$2:$G$147,6,0),0)","v":43},5049,{"$f":"IFERROR(VLOOKUP(B158,[5]Enrollment!$A$2:$G$147,7,0),0)","v":18},8454,61880,{"$f":"IF(E158>$E$17,_xlfn.IFNA(VLOOKUP(B158,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.05},64974,{"$f":"1+IF(ISNA(VLOOKUP(B158,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},64974,null,null,0,64974,{"$f":"IFERROR(VLOOKUP(B158,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":118909},-53935,"y",null,null,1250,null,66224]
[141,"20094",null,"WISHRAM",{"$f":"IFERROR(VLOOKUP(B159,[5]Enrollment!$A$2:$G$147,5,0),0)","v":59},27711,{"$f":"IFERROR(VLOOKUP(B159,[5]Enrollment!$A$2:$G$147,6,0),0)","v":11},1292,{"$f":"IFERROR(VLOOKUP(B159,[5]Enrollment!$A$2:$G$147,7,0),0)","v":20},9394,38397,{"$f":"IF(E159>$E$17,_xlfn.IFNA(VLOOKUP(B159,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1.1000000000000001},42237,{"$f":"1+IF(ISNA(VLOOKUP(B159,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1.1000000000000001},46461,null,null,0,46461,{"$f":"IFERROR(VLOOKUP(B159,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":36070},10391,"y",null,null,750,null,47211]
[142,"08404",null,"WOODLAND",{"$f":"IFERROR(VLOOKUP(B160,[5]Enrollment!$A$2:$G$147,5,0),0)","v":35},16439,{"$f":"IFERROR(VLOOKUP(B160,[5]Enrollment!$A$2:$G$147,6,0),0)","v":20},2348,{"$f":"IFERROR(VLOOKUP(B160,[5]Enrollment!$A$2:$G$147,7,0),0)","v":2},939,19726,{"$f":"IF(E160>$E$17,_xlfn.IFNA(VLOOKUP(B160,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0.95},18740,{"$f":"1+IF(ISNA(VLOOKUP(B160,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},18740,null,null,0,18740,{"$f":"IFERROR(VLOOKUP(B160,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":31903},-13163,"y",null,null,750,null,19490]
[143,"39901",null,"YAKAMA NATION TRIBAL COMPACT",{"$f":"IFERROR(VLOOKUP(B161,[5]Enrollment!$A$2:$G$147,5,0),0)","v":73},34287,{"$f":"IFERROR(VLOOKUP(B161,[5]Enrollment!$A$2:$G$147,6,0),0)","v":43},5049,{"$f":"IFERROR(VLOOKUP(B161,[5]Enrollment!$A$2:$G$147,7,0),0)","v":23},10803,50139,{"$f":"IF(E161>$E$17,_xlfn.IFNA(VLOOKUP(B161,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},50139,{"$f":"1+IF(ISNA(VLOOKUP(B161,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B161,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":77450},-77450,"n",null,null,0,null,0]
[144,"39007",null,"YAKIMA",{"$f":"IFERROR(VLOOKUP(B162,[5]Enrollment!$A$2:$G$147,5,0),0)","v":2081},977405,{"$f":"IFERROR(VLOOKUP(B162,[5]Enrollment!$A$2:$G$147,6,0),0)","v":698},81959,{"$f":"IFERROR(VLOOKUP(B162,[5]Enrollment!$A$2:$G$147,7,0),0)","v":1145},537784,1597148,{"$f":"IF(E162>$E$17,_xlfn.IFNA(VLOOKUP(B162,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},1597148,{"$f":"1+IF(ISNA(VLOOKUP(B162,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},1597148,null,null,0,1597148,{"$f":"IFERROR(VLOOKUP(B162,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":1484282},112866,"y",null,null,2000,null,1599148]
[145,"34002",null,"YELM",{"$f":"IFERROR(VLOOKUP(B163,[5]Enrollment!$A$2:$G$147,5,0),0)","v":54},25363,{"$f":"IFERROR(VLOOKUP(B163,[5]Enrollment!$A$2:$G$147,6,0),0)","v":27},3170,{"$f":"IFERROR(VLOOKUP(B163,[5]Enrollment!$A$2:$G$147,7,0),0)","v":5},2348,30881,{"$f":"IF(E163>$E$17,_xlfn.IFNA(VLOOKUP(B163,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":0},30881,{"$f":"1+IF(ISNA(VLOOKUP(B163,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},0,null,null,0,0,{"$f":"IFERROR(VLOOKUP(B163,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":0},0,"n",null,null,0,null,0]
[146,"39205",null,"ZILLAH",{"$f":"IFERROR(VLOOKUP(B164,[5]Enrollment!$A$2:$G$147,5,0),0)","v":92},43211,{"$f":"IFERROR(VLOOKUP(B164,[5]Enrollment!$A$2:$G$147,6,0),0)","v":30},3523,{"$f":"IFERROR(VLOOKUP(B164,[5]Enrollment!$A$2:$G$147,7,0),0)","v":49},23014,69748,{"$f":"IF(E164>$E$17,_xlfn.IFNA(VLOOKUP(B164,'[5]other funds ftr 2025'!A:I,9,FALSE),0),1)","v":1},69748,{"$f":"1+IF(ISNA(VLOOKUP(B164,'[5]Rural and Low Income 25-26'!$A:$B,2,FALSE)),0,$N$17)","v":1},69748,null,null,{"$f":"ROUND(IF(Q164>0,-(0.9-Q164)*O164,0),0)","v":0},69748,{"$f":"IFERROR(VLOOKUP(B164,'[5]2024-25 Final'!$B$19:$AA$164,26,0),0)","v":65608},4140,"y",null,null,750,null,70498]