{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","SUMMARY"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":9,"comments":0,"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":"Sheet1","index":0,"n_rows":454,"n_cols":14,"rows_kept":454,"cut":false,"hidden":true,"merged":[]}
["ddConsortia","ddMember_range","Consortium","Consortium_Member","Key","Count","Member Name","15_16_member_allocation",null,"16_17_member_allocation",null,null,"Consortium Name","Consortium Short Name"]
["01 Allan Hancock",{"$f":"ADDRESS(MATCH(1,F:F,0),COLUMN(G1))&\":\"&ADDRESS(MATCH(MAX(F:F),F:F,0),COLUMN(G1))","v":"$G$138:$G$148"},"00 - XYZ Adult Education Consortium",{"$f":"C2&G2","v":"00 - XYZ Adult Education ConsortiumDr. Rufus T. Barleysheath Community College District"},"455_Dr. Rufus T. Barleysheath Community College District",{"$f":"IF(SUMMARY!$B$4=C2,MAX($F$1:F1)+1,\"n/a\")","v":"n/a"},"Dr. Rufus T. Barleysheath Community College District",100000,null,90000,null,null,"01 Allan Hancock","01 Allan Hancock"]
["02 Antelope Valley","member_key","00 - XYZ Adult Education Consortium","00 - XYZ Adult Education ConsortiumHappytown Unified School District","454_Happytown Unified School District",{"$f":"IF(SUMMARY!$B$4=C3,MAX($F$1:F2)+1,\"n/a\")","v":"n/a"},"Happytown Unified School District",75000,null,95000,null,null,"02 Antelope Valley","02 Antelope Valley"]
["03 Barstow",null,"00 - XYZ Adult Education Consortium","00 - XYZ Adult Education ConsortiumLake Town Unified School District","452_Lake Town Unified School District",{"$f":"IF(SUMMARY!$B$4=C4,MAX($F$1:F3)+1,\"n/a\")","v":"n/a"},"Lake Town Unified School District",100000,null,90000,null,null,"03 Barstow","03 Barstow"]
["04 Butte-Glenn","member_check","00 - XYZ Adult Education Consortium","00 - XYZ Adult Education ConsortiumMerplopin Regional Occupational Center","457_Merplopin Regional Occupational Center",{"$f":"IF(SUMMARY!$B$4=C5,MAX($F$1:F4)+1,\"n/a\")","v":"n/a"},"Merplopin Regional Occupational Center",90000,null,90000,null,null,"04 Butte-Glenn","04 Butte-Glenn"]
["05 Santa Cruz",null,"00 - XYZ Adult Education Consortium","00 - XYZ Adult Education ConsortiumPlunkerville Union School District","456_Plunkerville Union School District",{"$f":"IF(SUMMARY!$B$4=C6,MAX($F$1:F5)+1,\"n/a\")","v":"n/a"},"Plunkerville Union School District",300000,null,300000,null,null,"05 Santa Cruz","05 Santa Cruz"]
["06 Southeast Los Angeles","Submission Key (STATIC)","00 - XYZ Adult Education Consortium","00 - XYZ Adult Education ConsortiumSandwichville Unified School District","453_Sandwichville Unified School District",{"$f":"IF(SUMMARY!$B$4=C7,MAX($F$1:F6)+1,\"n/a\")","v":"n/a"},"Sandwichville Unified School District",200000,null,200000,null,null,"06 Southeast Los Angeles","06 PACE"]
["07 Mid Alameda County (Chabot-Las Positas)",{"$f":"SUBSTITUTE($B$16&\"_\"&TEXT(NOW(),\"yymmddhhmmss\"),\" \",\"-\")","v":"25-Lassen_160822173811"},"00 - XYZ Adult Education Consortium","02 Antelope ValleySouthern Kern Unified School District","458_Smerpopolis County Office of Education",{"$f":"IF(SUMMARY!$B$4=C8,MAX($F$1:F7)+1,\"n/a\")","v":"n/a"},"Smerpopolis County Office of Education",90000,null,90000,null,null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid-Alameda"]
["08 West End Corridor","filename","01 Allan Hancock",{"$f":"C9&G9","v":"01 Allan HancockAllan Hancock Joint Community College District"},"448_Allan Hancock Joint Community College District",{"$f":"IF(SUMMARY!$B$4=C9,MAX($F$1:F8)+1,\"n/a\")","v":"n/a"},"Allan Hancock Joint Community College District",630850,630850,663431,663431,null,"08 West End Corridor","08 West End"]
["09 Citrus",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"All Schools Lassen Consortium Expenditures.xlsm"},"01 Allan Hancock","01 Allan HancockLompoc Unified School District","95_Lompoc Unified School District",{"$f":"IF(SUMMARY!$B$4=C10,MAX($F$1:F9)+1,\"n/a\")","v":"n/a"},"Lompoc Unified School District",908755,908755,908755,908755,null,"09 Citrus","09 Citrus"]
["10 Coast",null,"01 Allan Hancock","01 Allan HancockSanta Barbara County Workforce Investment Board*","9_Santa Barbara County Workforce Investment Board*",{"$f":"IF(SUMMARY!$B$4=C11,MAX($F$1:F10)+1,\"n/a\")","v":"n/a"},"Santa Barbara County Workforce Investment Board*",0,0,0,0,null,"10 Coast","10 Coast"]
["11 Tri-Cities","Filename (Formula)","02 Antelope Valley","02 Antelope ValleyAntelope Valley Community College District","447_Antelope Valley Community College District",{"$f":"IF(SUMMARY!$B$4=C12,MAX($F$1:F11)+1,\"n/a\")","v":"n/a"},"Antelope Valley Community College District",0,0,0,0,null,"11 Tri-Cities","11 Tri-Cities"]
["12 Contra Costa",{"$f":"SUBSTITUTE($B$16,\" \",\"-\")&\"_\"&TEXT(NOW(),\"yymmddhhmmss\")","v":"25-Lassen_160822173811"},"02 Antelope Valley","02 Antelope ValleyAntelope Valley Union High School District","279_Antelope Valley Union High School District",{"$f":"IF(SUMMARY!$B$4=C13,MAX($F$1:F12)+1,\"n/a\")","v":"n/a"},"Antelope Valley Union High School District",3712115,3712115,3758343,3758343,null,"12 Contra Costa","12 Contra Costa"]
["13 Morongo Basin",null,"02 Antelope Valley","02 Antelope ValleySouthern Kern Unified School District","302_Southern Kern Unified School District",{"$f":"IF(SUMMARY!$B$4=C14,MAX($F$1:F13)+1,\"n/a\")","v":"n/a"},"Southern Kern Unified School District",45390,45390,45390,45390,null,"13 Morongo Basin","13 Morongo Basin"]
["14 Desert","Filename (Trim)","03 Barstow","03 BarstowBaker Valley Unified School District","134_Baker Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C15,MAX($F$1:F14)+1,\"n/a\")","v":"n/a"},"Baker Valley Unified School District",115000,115000,108965,108965,null,"14 Desert","14 Desert"]
["15 South Bay (El Camino)",{"$f":"INDEX(N:N,MATCH(SUMMARY!B4,Sheet1!M:M,0))","v":"25 Lassen"},"03 Barstow","03 BarstowBarstow Community College District","446_Barstow Community College District",{"$f":"IF(SUMMARY!$B$4=C16,MAX($F$1:F15)+1,\"n/a\")","v":"n/a"},"Barstow Community College District",0,0,0,0,null,"15 South Bay (El Camino)","15 SB-El Camino"]
["16 Feather River",null,"03 Barstow","03 BarstowBarstow Unified School District","146_Barstow Unified School District",{"$f":"IF(SUMMARY!$B$4=C17,MAX($F$1:F16)+1,\"n/a\")","v":"n/a"},"Barstow Unified School District",522308,522308,521959,521959,null,"16 Feather River","16 Feather River"]
["17 Foothill De Anza",null,"03 Barstow","03 BarstowSilver Valley Unified School District","133_Silver Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C18,MAX($F$1:F17)+1,\"n/a\")","v":"n/a"},"Silver Valley Unified School District",200000,200000,229400,229400,null,"17 Foothill De Anza","17 Foothill DeAnza"]
["18 Gavilan",null,"04 Butte-Glenn","04 Butte-GlennButte County Office of Education","360_Butte County Office of Education",{"$f":"IF(SUMMARY!$B$4=C19,MAX($F$1:F18)+1,\"n/a\")","v":"n/a"},"Butte County Office of Education",134617,134617,173251,173251,null,"18 Gavilan","18 Gavilan"]
["20 San Diego East (Grossmont-Cuyamaca)",null,"04 Butte-Glenn","04 Butte-GlennGlenn County Office of Education","323_Glenn County Office of Education",{"$f":"IF(SUMMARY!$B$4=C20,MAX($F$1:F19)+1,\"n/a\")","v":"n/a"},"Glenn County Office of Education",428322,428322,457775,457775,null,"20 San Diego East (Grossmont-Cuyamaca)","20 San Diego E"]
["21 Salinas Valley",null,"04 Butte-Glenn","04 Butte-GlennHamilton Unified School District","322_Hamilton Unified School District",{"$f":"IF(SUMMARY!$B$4=C21,MAX($F$1:F20)+1,\"n/a\")","v":"n/a"},"Hamilton Unified School District",193993,193993,194225,194225,null,"21 Salinas Valley","21 Salinas Valley"]
["22 Imperial",null,"04 Butte-Glenn","04 Butte-GlennOroville Union High School District","359_Oroville Union High School District",{"$f":"IF(SUMMARY!$B$4=C22,MAX($F$1:F21)+1,\"n/a\")","v":"n/a"},"Oroville Union High School District",1009059,1009059,1078423,1078423,null,"22 Imperial","22 Imperial"]
["23 Kern",null,"04 Butte-Glenn","04 Butte-GlennParadise Unified School District","358_Paradise Unified School District",{"$f":"IF(SUMMARY!$B$4=C23,MAX($F$1:F22)+1,\"n/a\")","v":"n/a"},"Paradise Unified School District",75403,75403,103530,103530,null,"23 Kern","23 Kern"]
["24 Lake Tahoe",null,"05 Santa Cruz","05 Santa CruzCabrillo Community College District","444_Cabrillo Community College District",{"$f":"IF(SUMMARY!$B$4=C24,MAX($F$1:F23)+1,\"n/a\")","v":"n/a"},"Cabrillo Community College District",378258,378258,378258,378258,null,"24 Lake Tahoe","24 Lake Tahoe"]
["25 Lassen",null,"05 Santa Cruz","05 Santa CruzPajaro Valley Unified School District","82_Pajaro Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C25,MAX($F$1:F24)+1,\"n/a\")","v":"n/a"},"Pajaro Valley Unified School District",2119081,2119081,2134598,2134598,null,"25 Lassen","25 Lassen"]
["26 Long Beach",null,"05 Santa Cruz","05 Santa CruzSanta Cruz City School District","81_Santa Cruz City School District",{"$f":"IF(SUMMARY!$B$4=C26,MAX($F$1:F25)+1,\"n/a\")","v":"n/a"},"Santa Cruz City School District",720794,720794,736310,736310,null,"26 Long Beach","26 Long Beach"]
["27 Los Angeles",null,"05 Santa Cruz","05 Santa CruzSanta Cruz County Office of Education","83_Santa Cruz County Office of Education",{"$f":"IF(SUMMARY!$B$4=C27,MAX($F$1:F26)+1,\"n/a\")","v":"n/a"},"Santa Cruz County Office of Education",0,0,0,0,null,"27 Los Angeles","27 Los Angeles"]
["28 Capital (Los Rios)",null,"06 Southeast Los Angeles","06 Southeast Los AngelesBellflower Unified School District","274_Bellflower Unified School District",{"$f":"IF(SUMMARY!$B$4=C28,MAX($F$1:F27)+1,\"n/a\")","v":"n/a"},"Bellflower Unified School District",0,0,25000,25000,null,"28 Capital (Los Rios)","28 Capital"]
["29 Marin",null,"06 Southeast Los Angeles","06 Southeast Los AngelesCerritos Community College District","443_Cerritos Community College District",{"$f":"IF(SUMMARY!$B$4=C29,MAX($F$1:F28)+1,\"n/a\")","v":"n/a"},"Cerritos Community College District",1707599,1707599,491812,491812,null,"29 Marin","29 Marin"]
["30 Mendocino-Lake",null,"06 Southeast Los Angeles","06 Southeast Los AngelesDowney Unified School District","267_Downey Unified School District",{"$f":"IF(SUMMARY!$B$4=C30,MAX($F$1:F29)+1,\"n/a\")","v":"n/a"},"Downey Unified School District",826517,826517,1353517,1353517,null,"30 Mendocino-Lake","30 Mendocino-Lake"]
["31 Gateway (Merced)",null,"06 Southeast Los Angeles","06 Southeast Los AngelesNorwalk-La Mirada Unified School District","255_Norwalk-La Mirada Unified School District",{"$f":"IF(SUMMARY!$B$4=C31,MAX($F$1:F30)+1,\"n/a\")","v":"n/a"},"Norwalk-La Mirada Unified School District",3605002,3605002,3963097,3963097,null,"31 Gateway (Merced)","31 Gateway (Merced)"]
["32 Coastal North",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Castro Valley Unified School District","372_Castro Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C32,MAX($F$1:F31)+1,\"n/a\")","v":"n/a"},"Castro Valley Unified School District",2676643,2676643,2664844,2664844,null,"32 Coastal North","32 Coastal North"]
["33 Monterey",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Chabot-Las Positas Community College District","442_Chabot-Las Positas Community College District",{"$f":"IF(SUMMARY!$B$4=C33,MAX($F$1:F32)+1,\"n/a\")","v":"n/a"},"Chabot-Las Positas Community College District",684487,684487,410527,410527,null,"33 Monterey","33 Monterey"]
["34 Mt. San Antonio",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Dublin Unified School District","363_Dublin Unified School District",{"$f":"IF(SUMMARY!$B$4=C34,MAX($F$1:F33)+1,\"n/a\")","v":"n/a"},"Dublin Unified School District",341998,341998,433185,433185,null,"34 Mt. San Antonio","34 Mt. San Antonio"]
["35 Southwest Riverside",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Eden Area ROP JPA","376_Eden Area ROP JPA",{"$f":"IF(SUMMARY!$B$4=C35,MAX($F$1:F34)+1,\"n/a\")","v":"n/a"},"Eden Area ROP JPA",0,0,78000,78000,null,"35 Southwest Riverside","35 SW Riverside"]
["36 Napa Valley",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Hayward Unified School District","371_Hayward Unified School District",{"$f":"IF(SUMMARY!$B$4=C36,MAX($F$1:F35)+1,\"n/a\")","v":"n/a"},"Hayward Unified School District",1859754,1859754,1809474,1809474,null,"36 Napa Valley","36 Napa Valley"]
["37 North Orange",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Livermore Valley Joint Unified School District","370_Livermore Valley Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C37,MAX($F$1:F36)+1,\"n/a\")","v":"n/a"},"Livermore Valley Joint Unified School District",469500,469500,459557,459557,null,"37 North Orange","37 North Orange"]
["38 Southern Alameda County (Ohlone)",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)New Haven Unified School District","504_New Haven Unified School District",{"$f":"IF(SUMMARY!$B$4=C38,MAX($F$1:F37)+1,\"n/a\")","v":"n/a"},"New Haven Unified School District",226540,226540,226540,226540,null,"38 Southern Alameda County (Ohlone)","38 Ohlone"]
["39 Palo Verde",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Pleasanton Unified School District","362_Pleasanton Unified School District",{"$f":"IF(SUMMARY!$B$4=C39,MAX($F$1:F38)+1,\"n/a\")","v":"n/a"},"Pleasanton Unified School District",259845,259845,510119,510119,null,"39 Palo Verde","39 Palo Verde"]
["40 San Diego North (Palomar)",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)San Leandro Unified School District","365_San Leandro Unified School District",{"$f":"IF(SUMMARY!$B$4=C40,MAX($F$1:F39)+1,\"n/a\")","v":"n/a"},"San Leandro Unified School District",1541215,1541215,1517612,1517612,null,"40 San Diego North (Palomar)","40 Palomar"]
["41 Pasadena",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)San Lorenzo Unified School District","364_San Lorenzo Unified School District",{"$f":"IF(SUMMARY!$B$4=C41,MAX($F$1:F40)+1,\"n/a\")","v":"n/a"},"San Lorenzo Unified School District",635198,635198,641265,641265,null,"41 Pasadena","41 Pasadena"]
["42 Northern Alameda County (Peralta)",null,"07 Mid Alameda County (Chabot-Las Positas)","07 Mid Alameda County (Chabot-Las Positas)Tri-Valley ROP","449_Tri-Valley ROP",{"$f":"IF(SUMMARY!$B$4=C42,MAX($F$1:F41)+1,\"n/a\")","v":"n/a"},"Tri-Valley ROP",2800,2800,12800,12800,null,"42 Northern Alameda County (Peralta)","42 Peralta"]
["43 Rancho Santiago",null,"08 West End Corridor","08 West End CorridorBald View ROP (JPA)","488_Bald View ROP (JPA)",{"$f":"IF(SUMMARY!$B$4=C43,MAX($F$1:F42)+1,\"n/a\")","v":"n/a"},"Bald View ROP (JPA)",0,0,0,0,null,"43 Rancho Santiago","43 Rancho Santiago"]
["44 North Coast",null,"08 West End Corridor","08 West End CorridorChaffey Community College District","441_Chaffey Community College District",{"$f":"IF(SUMMARY!$B$4=C44,MAX($F$1:F43)+1,\"n/a\")","v":"n/a"},"Chaffey Community College District",200000,200000,200000,200000,null,"44 North Coast","44 North Coast"]
["45 Rio Hondo",null,"08 West End Corridor","08 West End CorridorChaffey Joint Union High School District","145_Chaffey Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C45,MAX($F$1:F44)+1,\"n/a\")","v":"n/a"},"Chaffey Joint Union High School District",4010175,4010175,4110399,4110399,null,"45 Rio Hondo","45 Rio Hondo"]
["46 Riverside About Students",null,"08 West End Corridor","08 West End CorridorChino Valley Unified School District","144_Chino Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C46,MAX($F$1:F45)+1,\"n/a\")","v":"n/a"},"Chino Valley Unified School District",1081052,1081052,1081052,1081052,null,"46 Riverside About Students","46 Riverside"]
["47 San Bernardino",null,"08 West End Corridor","08 West End CorridorFontana Unified School District","142_Fontana Unified School District",{"$f":"IF(SUMMARY!$B$4=C47,MAX($F$1:F46)+1,\"n/a\")","v":"n/a"},"Fontana Unified School District",1015000,1015000,1015000,1015000,null,"47 San Bernardino","47 San Bernardino"]
["48 San Diego",null,"08 West End Corridor","08 West End CorridorUpland Unified School District","129_Upland Unified School District",{"$f":"IF(SUMMARY!$B$4=C48,MAX($F$1:F47)+1,\"n/a\")","v":"n/a"},"Upland Unified School District",427050,427050,427050,427050,null,"48 San Diego","48 San Diego"]
["49 San Fransisco",null,"09 Citrus","09 CitrusAzusa Unified School District","277_Azusa Unified School District",{"$f":"IF(SUMMARY!$B$4=C49,MAX($F$1:F48)+1,\"n/a\")","v":"n/a"},"Azusa Unified School District",1422489,1422489,1422489,1422489,null,"49 San Fransisco","49 San Fransisco"]
["50 Delta Sierra Alliance",null,"09 Citrus","09 CitrusCitrus Community College District","440_Citrus Community College District",{"$f":"IF(SUMMARY!$B$4=C50,MAX($F$1:F49)+1,\"n/a\")","v":"n/a"},"Citrus Community College District",380000,380000,380000,380000,null,"50 Delta Sierra Alliance","50 Delta Sierra Alliance"]
["51 South Bay (San Jose Evergreen)",null,"09 Citrus","09 CitrusClaremont Unified School District","270_Claremont Unified School District",{"$f":"IF(SUMMARY!$B$4=C51,MAX($F$1:F50)+1,\"n/a\")","v":"n/a"},"Claremont Unified School District",723355,723355,723355,723355,null,"51 South Bay (San Jose Evergreen)","51 SB San Jose"]
["52 San Luis Obispo",null,"09 Citrus","09 CitrusDuarte Unified School District","266_Duarte Unified School District",{"$f":"IF(SUMMARY!$B$4=C52,MAX($F$1:F51)+1,\"n/a\")","v":"n/a"},"Duarte Unified School District",31592,31592,31592,31592,null,"52 San Luis Obispo","52 San Luis Obispo"]
["53 ACCEL (San Mateo)",null,"09 Citrus","09 CitrusGlendora Unified School District","262_Glendora Unified School District",{"$f":"IF(SUMMARY!$B$4=C53,MAX($F$1:F52)+1,\"n/a\")","v":"n/a"},"Glendora Unified School District",236407,236407,236407,236407,null,"53 ACCEL (San Mateo)","53 San Mateo"]
["54 Santa Barbara",null,"09 Citrus","09 CitrusMonrovia Unified School District","257_Monrovia Unified School District",{"$f":"IF(SUMMARY!$B$4=C54,MAX($F$1:F53)+1,\"n/a\")","v":"n/a"},"Monrovia Unified School District",1280409,1280409,1303425,1303425,null,"54 Santa Barbara","54 Santa Barbara"]
["55 College of the Canyons",null,"10 Coast","10 CoastCoast Community College District","439_Coast Community College District",{"$f":"IF(SUMMARY!$B$4=C55,MAX($F$1:F54)+1,\"n/a\")","v":"n/a"},"Coast Community College District",1493273,1493273,1516630,1516630,null,"55 College of the Canyons","55 College of the Canyons"]
["56 Santa Monica",null,"10 Coast","10 CoastCoastline Regional Occupational Program","196_Coastline Regional Occupational Program",{"$f":"IF(SUMMARY!$B$4=C56,MAX($F$1:F55)+1,\"n/a\")","v":"n/a"},"Coastline Regional Occupational Program",0,0,0,0,null,"56 Santa Monica","56 Santa Monica"]
["57 Sequoias",null,"10 Coast","10 CoastGarden Grove Unified School District","480_Garden Grove Unified School District",{"$f":"IF(SUMMARY!$B$4=C57,MAX($F$1:F56)+1,\"n/a\")","v":"n/a"},"Garden Grove Unified School District",189800,189800,213158,213158,null,"57 Sequoias","57 Sequoias"]
["58 Shasta-Tehema-Trinity",null,"10 Coast","10 CoastHuntington Beach Union High School District","191_Huntington Beach Union High School District",{"$f":"IF(SUMMARY!$B$4=C58,MAX($F$1:F57)+1,\"n/a\")","v":"n/a"},"Huntington Beach Union High School District",5058785,5058785,5343771,5343771,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-Trinity"]
["59 Sierra Joint",null,"10 Coast","10 CoastNewport-Mesa Unified School District","189_Newport-Mesa Unified School District",{"$f":"IF(SUMMARY!$B$4=C59,MAX($F$1:F58)+1,\"n/a\")","v":"n/a"},"Newport-Mesa Unified School District",261628,261628,0,0,null,"59 Sierra Joint","59 Sierra Joint"]
["60 Solano",null,"10 Coast","10 CoastOrange County Department of Education","481_Orange County Department of Education",{"$f":"IF(SUMMARY!$B$4=C60,MAX($F$1:F59)+1,\"n/a\")","v":"n/a"},"Orange County Department of Education",0,0,0,0,null,"60 Solano","60 Solano"]
["61 Sonoma",null,"11 Tri-Cities","11 Tri-CitiesCompton Community College District","438_Compton Community College District",{"$f":"IF(SUMMARY!$B$4=C61,MAX($F$1:F60)+1,\"n/a\")","v":"n/a"},"Compton Community College District",297569,297569,300000,300000,null,"61 Sonoma","61 Sonoma"]
["62 South Orange",null,"11 Tri-Cities","11 Tri-CitiesCompton Unified School District","246_Compton Unified School District",{"$f":"IF(SUMMARY!$B$4=C62,MAX($F$1:F61)+1,\"n/a\")","v":"n/a"},"Compton Unified School District",1403102,1403102,1414567,1414567,null,"62 South Orange","62 South Orange"]
["63 South Bay (Southwestern)",null,"11 Tri-Cities","11 Tri-CitiesLynwood Unified School District","258_Lynwood Unified School District",{"$f":"IF(SUMMARY!$B$4=C63,MAX($F$1:F62)+1,\"n/a\")","v":"n/a"},"Lynwood Unified School District",1916711,1916711,1932372,1932372,null,"63 South Bay (Southwestern)","63 SB Southwestern"]
["64 State Center",null,"11 Tri-Cities","11 Tri-CitiesParamount Unified School District","254_Paramount Unified School District",{"$f":"IF(SUMMARY!$B$4=C64,MAX($F$1:F63)+1,\"n/a\")","v":"n/a"},"Paramount Unified School District",2164155,2164155,2181838,2181838,null,"64 State Center","64 State Center"]
["65 Ventura County",null,"12 Contra Costa","12 Contra CostaAcalanes Union High School District","353_Acalanes Union High School District",{"$f":"IF(SUMMARY!$B$4=C65,MAX($F$1:F64)+1,\"n/a\")","v":"n/a"},"Acalanes Union High School District",537296,537296,537296,537296,null,"65 Ventura County","65 Ventura County"]
["66 Victor Valley",null,"12 Contra Costa","12 Contra CostaAntioch Unified School District","352_Antioch Unified School District",{"$f":"IF(SUMMARY!$B$4=C66,MAX($F$1:F65)+1,\"n/a\")","v":"n/a"},"Antioch Unified School District",937866,937866,937866,937866,null,"66 Victor Valley","66 Victor Valley"]
["67 West Hills",null,"12 Contra Costa","12 Contra CostaContra Costa Community College District","437_Contra Costa Community College District",{"$f":"IF(SUMMARY!$B$4=C67,MAX($F$1:F66)+1,\"n/a\")","v":"n/a"},"Contra Costa Community College District",614198,614198,239421,239421,null,"67 West Hills","67 West Hills"]
["68 West Kern",null,"12 Contra Costa","12 Contra CostaContra Costa County Office of Education","479_Contra Costa County Office of Education",{"$f":"IF(SUMMARY!$B$4=C68,MAX($F$1:F67)+1,\"n/a\")","v":"n/a"},"Contra Costa County Office of Education",1303277,1303277,1632896,1632896,null,"68 West Kern","68 West Kern"]
["69 Stanislaus Mother Lode (Yosemite)",null,"12 Contra Costa","12 Contra CostaLiberty Union High School District","351_Liberty Union High School District",{"$f":"IF(SUMMARY!$B$4=C69,MAX($F$1:F68)+1,\"n/a\")","v":"n/a"},"Liberty Union High School District",869282,869282,906459,906459,null,"69 Stanislaus Mother Lode (Yosemite)","69 Yosemite"]
["70 North Central (Yuba)",null,"12 Contra Costa","12 Contra CostaMartinez Unified School District","350_Martinez Unified School District",{"$f":"IF(SUMMARY!$B$4=C70,MAX($F$1:F69)+1,\"n/a\")","v":"n/a"},"Martinez Unified School District",1421961,1421961,1426676,1426676,null,"70 North Central (Yuba)","70 Yuba"]
["71 Siskiyous",null,"12 Contra Costa","12 Contra CostaMt. Diablo Unified School District","349_Mt. Diablo Unified School District",{"$f":"IF(SUMMARY!$B$4=C71,MAX($F$1:F70)+1,\"n/a\")","v":"n/a"},"Mt. Diablo Unified School District",3350868,3350868,3439884,3439884,null,"71 Siskiyous","71 Siskiyous"]
[null,null,"12 Contra Costa","12 Contra CostaPittsburg Unified School District","348_Pittsburg Unified School District",{"$f":"IF(SUMMARY!$B$4=C72,MAX($F$1:F71)+1,\"n/a\")","v":"n/a"},"Pittsburg Unified School District",2476127,2476127,2487992,2487992]
[null,null,"12 Contra Costa",{"$f":"C73&G73","v":"12 Contra CostaWest Contra Costa Unified School District"},"347_West Contra Costa Unified School District",{"$f":"IF(SUMMARY!$B$4=C73,MAX($F$1:F72)+1,\"n/a\")","v":"n/a"},"West Contra Costa Unified School District",2457146,2457146,2457146,2457146]
[null,null,"13 Morongo Basin","13 Morongo BasinCopper Mountain Community College District","436_Copper Mountain Community College District",{"$f":"IF(SUMMARY!$B$4=C74,MAX($F$1:F73)+1,\"n/a\")","v":"n/a"},"Copper Mountain Community College District",750000,750000,773016,773016]
[null,null,"13 Morongo Basin","13 Morongo BasinMorongo Unified School District","141_Morongo Unified School District",{"$f":"IF(SUMMARY!$B$4=C75,MAX($F$1:F74)+1,\"n/a\")","v":"n/a"},"Morongo Unified School District",0,0,0,0]
[null,null,"14 Desert","14 DesertCoachella Valley Unified School District","163_Coachella Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C76,MAX($F$1:F75)+1,\"n/a\")","v":"n/a"},"Coachella Valley Unified School District",1391386,1391386,1568864,1568864]
[null,null,"14 Desert","14 DesertDesert Community College District","435_Desert Community College District",{"$f":"IF(SUMMARY!$B$4=C77,MAX($F$1:F76)+1,\"n/a\")","v":"n/a"},"Desert Community College District",869599,869599,442500,442500]
[null,null,"14 Desert","14 DesertDesert Sands Unified School District","172_Desert Sands Unified School District",{"$f":"IF(SUMMARY!$B$4=C78,MAX($F$1:F77)+1,\"n/a\")","v":"n/a"},"Desert Sands Unified School District",215038,215038,330604,330604]
[null,null,"14 Desert","14 DesertPalm Springs Unified School District","168_Palm Springs Unified School District",{"$f":"IF(SUMMARY!$B$4=C79,MAX($F$1:F78)+1,\"n/a\")","v":"n/a"},"Palm Springs Unified School District",230000,230000,256000,256000]
[null,null,"14 Desert","14 DesertRiverside County Office of Education","493_Riverside County Office of Education",{"$f":"IF(SUMMARY!$B$4=C80,MAX($F$1:F79)+1,\"n/a\")","v":"n/a"},"Riverside County Office of Education",293892,293892,465348,465348]
[null,null,"15 South Bay (El Camino)","15 South Bay (El Camino)Centinela Valley Union High School District","272_Centinela Valley Union High School District",{"$f":"IF(SUMMARY!$B$4=C81,MAX($F$1:F80)+1,\"n/a\")","v":"n/a"},"Centinela Valley Union High School District",556745,556745,357837,357837]
[null,null,"15 South Bay (El Camino)","15 South Bay (El Camino)El Camino Community College District","434_El Camino Community College District",{"$f":"IF(SUMMARY!$B$4=C82,MAX($F$1:F81)+1,\"n/a\")","v":"n/a"},"El Camino Community College District",268474,268474,270376,270376]
[null,null,"15 South Bay (El Camino)","15 South Bay (El Camino)Inglewood Unified School District","261_Inglewood Unified School District",{"$f":"IF(SUMMARY!$B$4=C83,MAX($F$1:F82)+1,\"n/a\")","v":"n/a"},"Inglewood Unified School District",1009654,1009654,735621,735621]
[null,null,"15 South Bay (El Camino)","15 South Bay (El Camino)Redondo Beach Unified School District","242_Redondo Beach Unified School District",{"$f":"IF(SUMMARY!$B$4=C84,MAX($F$1:F83)+1,\"n/a\")","v":"n/a"},"Redondo Beach Unified School District",3466147,3466147,3678777,3678777]
[null,null,"15 South Bay (El Camino)","15 South Bay (El Camino)Southern California ROC","281_Southern California ROC",{"$f":"IF(SUMMARY!$B$4=C85,MAX($F$1:F84)+1,\"n/a\")","v":"n/a"},"Southern California ROC",0,0,0,0]
[null,null,"15 South Bay (El Camino)","15 South Bay (El Camino)Torrance Unified School District","249_Torrance Unified School District",{"$f":"IF(SUMMARY!$B$4=C86,MAX($F$1:F85)+1,\"n/a\")","v":"n/a"},"Torrance Unified School District",4351957,4351957,4678348,4678348]
[null,null,"16 Feather River","16 Feather RiverFeather River Community College District","433_Feather River Community College District",{"$f":"IF(SUMMARY!$B$4=C87,MAX($F$1:F86)+1,\"n/a\")","v":"n/a"},"Feather River Community College District",750000,750000,773016,773016]
[null,null,"16 Feather River","16 Feather RiverPlumas County Office of Education","179_Plumas County Office of Education",{"$f":"IF(SUMMARY!$B$4=C88,MAX($F$1:F87)+1,\"n/a\")","v":"n/a"},"Plumas County Office of Education",0,0,0,0]
[null,null,"16 Feather River","16 Feather RiverPlumas Unified School District","178_Plumas Unified School District",{"$f":"IF(SUMMARY!$B$4=C89,MAX($F$1:F88)+1,\"n/a\")","v":"n/a"},"Plumas Unified School District",0,0,0,0]
[null,null,"17 Foothill De Anza","17 Foothill De AnzaFoothill-DeAnza Community College District","432_Foothill-DeAnza Community College District",{"$f":"IF(SUMMARY!$B$4=C90,MAX($F$1:F89)+1,\"n/a\")","v":"n/a"},"Foothill-DeAnza Community College District",398424,398424,410650,410650]
[null,null,"17 Foothill De Anza","17 Foothill De AnzaFremont Union High School District","459_Fremont Union High School District",{"$f":"IF(SUMMARY!$B$4=C91,MAX($F$1:F90)+1,\"n/a\")","v":"n/a"},"Fremont Union High School District",2788184,2788184,2794298,2794298]
[null,null,"17 Foothill De Anza","17 Foothill De AnzaMountain View-Los Altos Union High School District","88_Mountain View-Los Altos Union High School District",{"$f":"IF(SUMMARY!$B$4=C92,MAX($F$1:F91)+1,\"n/a\")","v":"n/a"},"Mountain View-Los Altos Union High School District",3399107,3399107,3405220,3405220]
[null,null,"17 Foothill De Anza","17 Foothill De AnzaPalo Alto Unified School District","87_Palo Alto Unified School District",{"$f":"IF(SUMMARY!$B$4=C93,MAX($F$1:F92)+1,\"n/a\")","v":"n/a"},"Palo Alto Unified School District",1482247,1482247,1488361,1488361]
[null,null,"18 Gavilan","18 GavilanGavilan Joint Community College District","431_Gavilan Joint Community College District",{"$f":"IF(SUMMARY!$B$4=C94,MAX($F$1:F93)+1,\"n/a\")","v":"n/a"},"Gavilan Joint Community College District",430298,430298,503651,503651]
[null,null,"18 Gavilan","18 GavilanGilroy Unified School District","90_Gilroy Unified School District",{"$f":"IF(SUMMARY!$B$4=C95,MAX($F$1:F94)+1,\"n/a\")","v":"n/a"},"Gilroy Unified School District",262563,262563,245199,245199]
[null,null,"18 Gavilan","18 GavilanMorgan Hill Unified School District","89_Morgan Hill Unified School District",{"$f":"IF(SUMMARY!$B$4=C96,MAX($F$1:F95)+1,\"n/a\")","v":"n/a"},"Morgan Hill Unified School District",622110,622110,589030,589030]
[null,null,"18 Gavilan","18 GavilanSan Benito High School District","148_San Benito High School District",{"$f":"IF(SUMMARY!$B$4=C97,MAX($F$1:F96)+1,\"n/a\")","v":"n/a"},"San Benito High School District",30526,30526,30633,30633]
[null,null,"19 Glendale","19 GlendaleGlendale Community College District","430_Glendale Community College District",{"$f":"IF(SUMMARY!$B$4=C98,MAX($F$1:F97)+1,\"n/a\")","v":"n/a"},"Glendale Community College District",485475,485475,515717,515717]
[null,null,"19 Glendale","19 GlendaleGlendale Unified School District","263_Glendale Unified School District",{"$f":"IF(SUMMARY!$B$4=C99,MAX($F$1:F98)+1,\"n/a\")","v":"n/a"},"Glendale Unified School District",0,0,0,0]
[null,null,"19 Glendale","19 GlendaleVerdugo Workforce Development Board*","508_Verdugo Workforce Development Board*",{"$f":"IF(SUMMARY!$B$4=C100,MAX($F$1:F99)+1,\"n/a\")","v":"n/a"},"Verdugo Workforce Development Board*",500000,500000,500000,500000]
[null,null,"20 San Diego East (Grossmont-Cuyamaca)","20 San Diego East (Grossmont-Cuyamaca)Grossmont Union High School District","124_Grossmont Union High School District",{"$f":"IF(SUMMARY!$B$4=C101,MAX($F$1:F100)+1,\"n/a\")","v":"n/a"},"Grossmont Union High School District",7182509,7182509,7182509,7182509]
[null,null,"20 San Diego East (Grossmont-Cuyamaca)","20 San Diego East (Grossmont-Cuyamaca)Grossmont-Cuyamaca Community College District","429_Grossmont-Cuyamaca Community College District",{"$f":"IF(SUMMARY!$B$4=C102,MAX($F$1:F101)+1,\"n/a\")","v":"n/a"},"Grossmont-Cuyamaca Community College District",628975,628975,675896,675896]
[null,null,"20 San Diego East (Grossmont-Cuyamaca)","20 San Diego East (Grossmont-Cuyamaca)Mountain Empire Unified School District","513_Mountain Empire Unified School District",{"$f":"IF(SUMMARY!$B$4=C103,MAX($F$1:F102)+1,\"n/a\")","v":"n/a"},"Mountain Empire Unified School District",8267,8267,8267,8267]
[null,null,"21 Salinas Valley","21 Salinas ValleyGonzales Unified School District","202_Gonzales Unified School District",{"$f":"IF(SUMMARY!$B$4=C104,MAX($F$1:F103)+1,\"n/a\")","v":"n/a"},"Gonzales Unified School District",255628,255628,255628,255628]
[null,null,"21 Salinas Valley","21 Salinas ValleyHartnell Community College District","428_Hartnell Community College District",{"$f":"IF(SUMMARY!$B$4=C105,MAX($F$1:F104)+1,\"n/a\")","v":"n/a"},"Hartnell Community College District",562577,562577,614866,614866]
[null,null,"21 Salinas Valley","21 Salinas ValleyMonterey County Office of Education","210_Monterey County Office of Education",{"$f":"IF(SUMMARY!$B$4=C106,MAX($F$1:F105)+1,\"n/a\")","v":"n/a"},"Monterey County Office of Education",28000,28000,28000,28000]
[null,null,"21 Salinas Valley","21 Salinas ValleyNorth Monterey County Unified School District","204_North Monterey County Unified School District",{"$f":"IF(SUMMARY!$B$4=C107,MAX($F$1:F106)+1,\"n/a\")","v":"n/a"},"North Monterey County Unified School District",454242,454242,454242,454242]
[null,null,"21 Salinas Valley","21 Salinas ValleySalinas Union High School District","205_Salinas Union High School District",{"$f":"IF(SUMMARY!$B$4=C108,MAX($F$1:F107)+1,\"n/a\")","v":"n/a"},"Salinas Union High School District",1716285,1716285,1716285,1716285]
[null,null,"21 Salinas Valley","21 Salinas ValleySoledad Unified School District","203_Soledad Unified School District",{"$f":"IF(SUMMARY!$B$4=C109,MAX($F$1:F108)+1,\"n/a\")","v":"n/a"},"Soledad Unified School District",342618,342618,342618,342618]
[null,null,"21 Salinas Valley","21 Salinas ValleySouth Monterey County Joint Union High School District","208_South Monterey County Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C110,MAX($F$1:F109)+1,\"n/a\")","v":"n/a"},"South Monterey County Joint Union High School District",78500,78500,78500,78500]
[null,null,"22 Imperial","22 ImperialBrawley Union High School District","314_Brawley Union High School District",{"$f":"IF(SUMMARY!$B$4=C111,MAX($F$1:F110)+1,\"n/a\")","v":"n/a"},"Brawley Union High School District",68035,68035,68035,68035]
[null,null,"22 Imperial","22 ImperialCalexico Unified School District","313_Calexico Unified School District",{"$f":"IF(SUMMARY!$B$4=C112,MAX($F$1:F111)+1,\"n/a\")","v":"n/a"},"Calexico Unified School District",261128,261128,261128,261128]
[null,null,"22 Imperial","22 ImperialCalipatria Unified School District","312_Calipatria Unified School District",{"$f":"IF(SUMMARY!$B$4=C113,MAX($F$1:F112)+1,\"n/a\")","v":"n/a"},"Calipatria Unified School District",27900,27900,27900,27900]
[null,null,"22 Imperial","22 ImperialCentral Union High School District","311_Central Union High School District",{"$f":"IF(SUMMARY!$B$4=C114,MAX($F$1:F113)+1,\"n/a\")","v":"n/a"},"Central Union High School District",592905,592905,592905,592905]
[null,null,"22 Imperial","22 ImperialHoltville Unified School District","310_Holtville Unified School District",{"$f":"IF(SUMMARY!$B$4=C115,MAX($F$1:F114)+1,\"n/a\")","v":"n/a"},"Holtville Unified School District",166774,166774,166774,166774]
[null,null,"22 Imperial","22 ImperialImperial Community College District","427_Imperial Community College District",{"$f":"IF(SUMMARY!$B$4=C116,MAX($F$1:F115)+1,\"n/a\")","v":"n/a"},"Imperial Community College District",75000,75000,0,0]
[null,null,"22 Imperial","22 ImperialImperial County Office of Education","315_Imperial County Office of Education",{"$f":"IF(SUMMARY!$B$4=C117,MAX($F$1:F116)+1,\"n/a\")","v":"n/a"},"Imperial County Office of Education",648754,648754,680322,680322]
[null,null,"22 Imperial","22 ImperialImperial Unified School District","309_Imperial Unified School District",{"$f":"IF(SUMMARY!$B$4=C118,MAX($F$1:F117)+1,\"n/a\")","v":"n/a"},"Imperial Unified School District",17759,17759,17759,17759]
[null,null,"22 Imperial","22 ImperialSan Pasqual Valley Unified School District","308_San Pasqual Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C119,MAX($F$1:F118)+1,\"n/a\")","v":"n/a"},"San Pasqual Valley Unified School District",31834,31834,31834,31834]
[null,null,"23 Kern","23 KernDelano Joint Union High School District","306_Delano Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C120,MAX($F$1:F119)+1,\"n/a\")","v":"n/a"},"Delano Joint Union High School District",1354485,1354485,1354485,1354485]
[null,null,"23 Kern","23 KernKern Community College District","426_Kern Community College District",{"$f":"IF(SUMMARY!$B$4=C121,MAX($F$1:F120)+1,\"n/a\")","v":"n/a"},"Kern Community College District",1541564,1541564,1633096,1633096]
[null,null,"23 Kern","23 KernKern County Regional Occupational Center","1_Kern County Regional Occupational Center",{"$f":"IF(SUMMARY!$B$4=C122,MAX($F$1:F121)+1,\"n/a\")","v":"n/a"},"Kern County Regional Occupational Center",0,0,0,0]
[null,null,"23 Kern","23 KernKern County Superintendent of Schools","307_Kern County Superintendent of Schools",{"$f":"IF(SUMMARY!$B$4=C123,MAX($F$1:F122)+1,\"n/a\")","v":"n/a"},"Kern County Superintendent of Schools",0,0,0,0]
[null,null,"23 Kern","23 KernKern Union High School District","305_Kern Union High School District",{"$f":"IF(SUMMARY!$B$4=C124,MAX($F$1:F123)+1,\"n/a\")","v":"n/a"},"Kern Union High School District",10250051,10250051,10250051,10250051]
[null,null,"23 Kern","23 KernMammoth Unified School District","211_Mammoth Unified School District",{"$f":"IF(SUMMARY!$B$4=C125,MAX($F$1:F124)+1,\"n/a\")","v":"n/a"},"Mammoth Unified School District",0,0,0,0]
[null,null,"23 Kern","23 KernMcFarland Unified School District","296_McFarland Unified School District",{"$f":"IF(SUMMARY!$B$4=C126,MAX($F$1:F125)+1,\"n/a\")","v":"n/a"},"McFarland Unified School District",296147,296147,296147,296147]
[null,null,"23 Kern","23 KernMojave Unified School District","303_Mojave Unified School District",{"$f":"IF(SUMMARY!$B$4=C127,MAX($F$1:F126)+1,\"n/a\")","v":"n/a"},"Mojave Unified School District",294500,294500,294500,294500]
[null,null,"23 Kern","23 KernMono County Office of Education","212_Mono County Office of Education",{"$f":"IF(SUMMARY!$B$4=C128,MAX($F$1:F127)+1,\"n/a\")","v":"n/a"},"Mono County Office of Education",205922,205922,205922,205922]
[null,null,"23 Kern","23 KernMuroc Joint Unified School District","476_Muroc Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C129,MAX($F$1:F128)+1,\"n/a\")","v":"n/a"},"Muroc Joint Unified School District",0,0,52000,52000]
[null,null,"23 Kern","23 KernPorterville Unified School District","30_Porterville Unified School District",{"$f":"IF(SUMMARY!$B$4=C130,MAX($F$1:F129)+1,\"n/a\")","v":"n/a"},"Porterville Unified School District",1388787,1388787,1388787,1388787]
[null,null,"23 Kern","23 KernSierra Sands Unified School District","297_Sierra Sands Unified School District",{"$f":"IF(SUMMARY!$B$4=C131,MAX($F$1:F130)+1,\"n/a\")","v":"n/a"},"Sierra Sands Unified School District",222750,222750,222750,222750]
[null,null,"23 Kern","23 KernTehachapi Unified School District","299_Tehachapi Unified School District",{"$f":"IF(SUMMARY!$B$4=C132,MAX($F$1:F131)+1,\"n/a\")","v":"n/a"},"Tehachapi Unified School District",187036,187036,187036,187036]
[null,null,"23 Kern","23 KernWasco Union High School District","298_Wasco Union High School District",{"$f":"IF(SUMMARY!$B$4=C133,MAX($F$1:F132)+1,\"n/a\")","v":"n/a"},"Wasco Union High School District",241292,241292,241292,241292]
[null,null,"24 Lake Tahoe","24 Lake TahoeAlpine County Unified School District","487_Alpine County Unified School District",{"$f":"IF(SUMMARY!$B$4=C134,MAX($F$1:F133)+1,\"n/a\")","v":"n/a"},"Alpine County Unified School District",71429,71429,75000,75000]
[null,null,"24 Lake Tahoe","24 Lake TahoeEl Dorado County Office of Education","486_El Dorado County Office of Education",{"$f":"IF(SUMMARY!$B$4=C135,MAX($F$1:F134)+1,\"n/a\")","v":"n/a"},"El Dorado County Office of Education",31000,31000,31000,31000]
[null,null,"24 Lake Tahoe","24 Lake TahoeLake Tahoe Community College District","425_Lake Tahoe Community College District",{"$f":"IF(SUMMARY!$B$4=C136,MAX($F$1:F135)+1,\"n/a\")","v":"n/a"},"Lake Tahoe Community College District",622571,622571,644318,644318]
[null,null,"24 Lake Tahoe",{"$f":"C137&G137","v":"24 Lake TahoeLake Tahoe Unified School District"},"344_Lake Tahoe Unified School District",{"$f":"IF(SUMMARY!$B$4=C137,MAX($F$1:F136)+1,\"n/a\")","v":"n/a"},"Lake Tahoe Unified School District",100000,100000,100000,100000]
[null,null,"25 Lassen","25 LassenBig Valley Joint Unified School District","286_Big Valley Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C138,MAX($F$1:F137)+1,\"n/a\")","v":1},"Big Valley Joint Unified School District",2139,2139,7500,7500]
[null,null,"25 Lassen","25 LassenFort Sage Unified School District","283_Fort Sage Unified School District",{"$f":"IF(SUMMARY!$B$4=C139,MAX($F$1:F138)+1,\"n/a\")","v":2},"Fort Sage Unified School District",0,0,15000,15000]
[null,null,"25 Lassen","25 LassenLassen Community College District","424_Lassen Community College District",{"$f":"IF(SUMMARY!$B$4=C140,MAX($F$1:F139)+1,\"n/a\")","v":3},"Lassen Community College District",662929,662929,661346,661346]
[null,null,"25 Lassen","25 LassenLassen County Office of Education","287_Lassen County Office of Education",{"$f":"IF(SUMMARY!$B$4=C141,MAX($F$1:F140)+1,\"n/a\")","v":4},"Lassen County Office of Education",0,0,0,0]
[null,null,"25 Lassen","25 LassenLassen Union High School District","285_Lassen Union High School District",{"$f":"IF(SUMMARY!$B$4=C142,MAX($F$1:F141)+1,\"n/a\")","v":5},"Lassen Union High School District",24941,24941,24941,24941]
[null,null,"25 Lassen","25 LassenLong Valley Charter School","5_Long Valley Charter School",{"$f":"IF(SUMMARY!$B$4=C143,MAX($F$1:F142)+1,\"n/a\")","v":6},"Long Valley Charter School",82071,82071,82071,82071]
[null,null,"25 Lassen","25 LassenModoc County Office of Education","216_Modoc County Office of Education",{"$f":"IF(SUMMARY!$B$4=C144,MAX($F$1:F143)+1,\"n/a\")","v":7},"Modoc County Office of Education",90000,90000,90000,90000]
[null,null,"25 Lassen","25 LassenModoc Joint Unified School District","214_Modoc Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C145,MAX($F$1:F144)+1,\"n/a\")","v":8},"Modoc Joint Unified School District",0,0,0,0]
[null,null,"25 Lassen","25 LassenShaffer Elementary School District","4_Shaffer Elementary School District",{"$f":"IF(SUMMARY!$B$4=C146,MAX($F$1:F145)+1,\"n/a\")","v":9},"Shaffer Elementary School District",0,0,0,0]
[null,null,"25 Lassen","25 LassenSurprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C147,MAX($F$1:F146)+1,\"n/a\")","v":10},"Surprise Valley Joint Unified School District",0,0,0,0]
[null,null,"25 Lassen","25 LassenWestwood Unified School District","284_Westwood Unified School District",{"$f":"IF(SUMMARY!$B$4=C148,MAX($F$1:F147)+1,\"n/a\")","v":11},"Westwood Unified School District",5000,5000,12000,12000]
[null,null,"26 Long Beach","26 Long BeachLong Beach Community College District","423_Long Beach Community College District",{"$f":"IF(SUMMARY!$B$4=C149,MAX($F$1:F148)+1,\"n/a\")","v":"n/a"},"Long Beach Community College District",1076263,1076263,1135280,1135280]
[null,null,"26 Long Beach","26 Long BeachLong Beach Unified School District","260_Long Beach Unified School District",{"$f":"IF(SUMMARY!$B$4=C150,MAX($F$1:F149)+1,\"n/a\")","v":"n/a"},"Long Beach Unified School District",1128240,1128240,1135280,1135280]
[null,null,"27 Los Angeles","27 Los AngelesBurbank Unified School District","273_Burbank Unified School District",{"$f":"IF(SUMMARY!$B$4=C151,MAX($F$1:F150)+1,\"n/a\")","v":"n/a"},"Burbank Unified School District",2386239,2386239,2404739,2404739]
[null,null,"27 Los Angeles","27 Los AngelesCulver City Unified School District","268_Culver City Unified School District",{"$f":"IF(SUMMARY!$B$4=C152,MAX($F$1:F151)+1,\"n/a\")","v":"n/a"},"Culver City Unified School District",1451825,1451825,1462397,1462397]
[null,null,"27 Los Angeles","27 Los AngelesLos Angeles Community College District","422_Los Angeles Community College District",{"$f":"IF(SUMMARY!$B$4=C153,MAX($F$1:F152)+1,\"n/a\")","v":"n/a"},"Los Angeles Community College District",7000000,7000000,7185004,7185004]
[null,null,"27 Los Angeles","27 Los AngelesLos Angeles Unified School District","259_Los Angeles Unified School District",{"$f":"IF(SUMMARY!$B$4=C154,MAX($F$1:F153)+1,\"n/a\")","v":"n/a"},"Los Angeles Unified School District",94613746,94613746,95187273,95187273]
[null,null,"27 Los Angeles","27 Los AngelesMontebello Unified School District","256_Montebello Unified School District",{"$f":"IF(SUMMARY!$B$4=C155,MAX($F$1:F154)+1,\"n/a\")","v":"n/a"},"Montebello Unified School District",15505002,15505002,15588254,15588254]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Amador County Unified School District","361_Amador County Unified School District",{"$f":"IF(SUMMARY!$B$4=C156,MAX($F$1:F155)+1,\"n/a\")","v":"n/a"},"Amador County Unified School District",592711,592711,592711,592711]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Center Joint Unified School District","151_Center Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C157,MAX($F$1:F156)+1,\"n/a\")","v":"n/a"},"Center Joint Unified School District",185012,185012,185012,185012]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Davis Joint Unified School District","12_Davis Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C158,MAX($F$1:F157)+1,\"n/a\")","v":"n/a"},"Davis Joint Unified School District",304333,304333,304333,304333]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)El Dorado County Office of Education","346_El Dorado County Office of Education",{"$f":"IF(SUMMARY!$B$4=C159,MAX($F$1:F158)+1,\"n/a\")","v":"n/a"},"El Dorado County Office of Education",170071,170071,170071,170071]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Elk Grove Unified School District","157_Elk Grove Unified School District",{"$f":"IF(SUMMARY!$B$4=C160,MAX($F$1:F159)+1,\"n/a\")","v":"n/a"},"Elk Grove Unified School District",1838942,1838942,1838942,1838942]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Folsom-Cordova Unified School District","156_Folsom-Cordova Unified School District",{"$f":"IF(SUMMARY!$B$4=C161,MAX($F$1:F160)+1,\"n/a\")","v":"n/a"},"Folsom-Cordova Unified School District",602568,602568,602568,602568]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Galt Joint Union High School District","155_Galt Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C162,MAX($F$1:F161)+1,\"n/a\")","v":"n/a"},"Galt Joint Union High School District",301621,301621,301621,301621]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Los Rios Community College District","421_Los Rios Community College District",{"$f":"IF(SUMMARY!$B$4=C163,MAX($F$1:F162)+1,\"n/a\")","v":"n/a"},"Los Rios Community College District",0,0,0,0]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Natomas Unified School District","150_Natomas Unified School District",{"$f":"IF(SUMMARY!$B$4=C164,MAX($F$1:F163)+1,\"n/a\")","v":"n/a"},"Natomas Unified School District",252262,252262,252262,252262]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Sacramento City Unified School District","153_Sacramento City Unified School District",{"$f":"IF(SUMMARY!$B$4=C165,MAX($F$1:F164)+1,\"n/a\")","v":"n/a"},"Sacramento City Unified School District",1079980,1079980,1079980,1079980]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Sacramento County Office of Education","158_Sacramento County Office of Education",{"$f":"IF(SUMMARY!$B$4=C166,MAX($F$1:F165)+1,\"n/a\")","v":"n/a"},"Sacramento County Office of Education",1134448,1134448,1316178,1316178]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)San Juan Unified School District","152_San Juan Unified School District",{"$f":"IF(SUMMARY!$B$4=C167,MAX($F$1:F166)+1,\"n/a\")","v":"n/a"},"San Juan Unified School District",1502789,1502789,1502789,1502789]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Twin Rivers Unified School District","149_Twin Rivers Unified School District",{"$f":"IF(SUMMARY!$B$4=C168,MAX($F$1:F167)+1,\"n/a\")","v":"n/a"},"Twin Rivers Unified School District",2653394,2653394,2653394,2653394]
[null,null,"28 Capital (Los Rios)","28 Capital (Los Rios)Washington Unified School District","324_Washington Unified School District",{"$f":"IF(SUMMARY!$B$4=C169,MAX($F$1:F168)+1,\"n/a\")","v":"n/a"},"Washington Unified School District",328596,328596,328596,328596]
[null,null,"29 Marin","29 MarinMarin Community College District","420_Marin Community College District",{"$f":"IF(SUMMARY!$B$4=C170,MAX($F$1:F169)+1,\"n/a\")","v":"n/a"},"Marin Community College District",235000,235000,235000,235000]
[null,null,"29 Marin","29 MarinMarin County Office of Education","236_Marin County Office of Education",{"$f":"IF(SUMMARY!$B$4=C171,MAX($F$1:F170)+1,\"n/a\")","v":"n/a"},"Marin County Office of Education",160000,160000,160000,160000]
[null,null,"29 Marin","29 MarinNovato Unified School District","235_Novato Unified School District",{"$f":"IF(SUMMARY!$B$4=C172,MAX($F$1:F171)+1,\"n/a\")","v":"n/a"},"Novato Unified School District",180144,180144,180144,180144]
[null,null,"29 Marin","29 MarinSan Rafael City High School District","234_San Rafael City High School District",{"$f":"IF(SUMMARY!$B$4=C173,MAX($F$1:F172)+1,\"n/a\")","v":"n/a"},"San Rafael City High School District",100000,100000,123016,123016]
[null,null,"29 Marin","29 MarinShoreline Unified School District","232_Shoreline Unified School District",{"$f":"IF(SUMMARY!$B$4=C174,MAX($F$1:F173)+1,\"n/a\")","v":"n/a"},"Shoreline Unified School District",0,0,0,0]
[null,null,"29 Marin","29 MarinTamalpais Union High School District","233_Tamalpais Union High School District",{"$f":"IF(SUMMARY!$B$4=C175,MAX($F$1:F174)+1,\"n/a\")","v":"n/a"},"Tamalpais Union High School District",699161,699161,699161,699161]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeAnderson Valley Unified School District","229_Anderson Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C176,MAX($F$1:F175)+1,\"n/a\")","v":"n/a"},"Anderson Valley Unified School District",39017,39017,39017,39017]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeKelseyville Unified School District","289_Kelseyville Unified School District",{"$f":"IF(SUMMARY!$B$4=C177,MAX($F$1:F176)+1,\"n/a\")","v":"n/a"},"Kelseyville Unified School District",16181,16181,16181,16181]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeLake County Office of Education","512_Lake County Office of Education",{"$f":"IF(SUMMARY!$B$4=C178,MAX($F$1:F177)+1,\"n/a\")","v":"n/a"},"Lake County Office of Education",0,0,0,0]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeMendocino County Office of Education","230_Mendocino County Office of Education",{"$f":"IF(SUMMARY!$B$4=C179,MAX($F$1:F178)+1,\"n/a\")","v":"n/a"},"Mendocino County Office of Education",0,0,0,0]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeMendocino-Lake Community College District","419_Mendocino-Lake Community College District",{"$f":"IF(SUMMARY!$B$4=C180,MAX($F$1:F179)+1,\"n/a\")","v":"n/a"},"Mendocino-Lake Community College District",750000,750000,773016,773016]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeRound Valley Unified School District","226_Round Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C181,MAX($F$1:F180)+1,\"n/a\")","v":"n/a"},"Round Valley Unified School District",0,0,0,0]
[null,null,"30 Mendocino-Lake","30 Mendocino-LakeUkiah Unified School District","225_Ukiah Unified School District",{"$f":"IF(SUMMARY!$B$4=C182,MAX($F$1:F181)+1,\"n/a\")","v":"n/a"},"Ukiah Unified School District",594365,594365,594365,594365]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Delhi Unified School District","217_Delhi Unified School District",{"$f":"IF(SUMMARY!$B$4=C183,MAX($F$1:F182)+1,\"n/a\")","v":"n/a"},"Delhi Unified School District",139401,139401,164943,164943]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Dos Palos Oro Loma Jt. Unified School District","218_Dos Palos Oro Loma Jt. Unified School District",{"$f":"IF(SUMMARY!$B$4=C184,MAX($F$1:F183)+1,\"n/a\")","v":"n/a"},"Dos Palos Oro Loma Jt. Unified School District",65205,65205,76903,76903]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Gustine Unified School District","219_Gustine Unified School District",{"$f":"IF(SUMMARY!$B$4=C185,MAX($F$1:F184)+1,\"n/a\")","v":"n/a"},"Gustine Unified School District",164075,164075,180256,180256]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Le Grand Union High School District","222_Le Grand Union High School District",{"$f":"IF(SUMMARY!$B$4=C186,MAX($F$1:F185)+1,\"n/a\")","v":"n/a"},"Le Grand Union High School District",64091,64091,75478,75478]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Los Banos Unified School District","221_Los Banos Unified School District",{"$f":"IF(SUMMARY!$B$4=C187,MAX($F$1:F186)+1,\"n/a\")","v":"n/a"},"Los Banos Unified School District",0,0,0,0]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Mariposa County Unified School District","231_Mariposa County Unified School District",{"$f":"IF(SUMMARY!$B$4=C188,MAX($F$1:F187)+1,\"n/a\")","v":"n/a"},"Mariposa County Unified School District",175000,175000,189280,189280]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Merced Community College District","418_Merced Community College District",{"$f":"IF(SUMMARY!$B$4=C189,MAX($F$1:F188)+1,\"n/a\")","v":"n/a"},"Merced Community College District",574587,574587,501440,501440]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Merced County Office of Education","224_Merced County Office of Education",{"$f":"IF(SUMMARY!$B$4=C190,MAX($F$1:F189)+1,\"n/a\")","v":"n/a"},"Merced County Office of Education",132625,132625,153037,153037]
[null,null,"31 Gateway (Merced)","31 Gateway (Merced)Merced Union High School District","220_Merced Union High School District",{"$f":"IF(SUMMARY!$B$4=C191,MAX($F$1:F190)+1,\"n/a\")","v":"n/a"},"Merced Union High School District",1772833,1772833,1795806,1795806]
[null,null,"32 Coastal North","32 Coastal NorthCarlsbad Unified School District","117_Carlsbad Unified School District",{"$f":"IF(SUMMARY!$B$4=C192,MAX($F$1:F191)+1,\"n/a\")","v":"n/a"},"Carlsbad Unified School District",0,0,0,0]
[null,null,"32 Coastal North","32 Coastal NorthMiraCosta Community College District","417_MiraCosta Community College District",{"$f":"IF(SUMMARY!$B$4=C193,MAX($F$1:F192)+1,\"n/a\")","v":"n/a"},"MiraCosta Community College District",1101772,1101772,1132500,1132500]
[null,null,"32 Coastal North","32 Coastal NorthOceanside Unified School District","116_Oceanside Unified School District",{"$f":"IF(SUMMARY!$B$4=C194,MAX($F$1:F193)+1,\"n/a\")","v":"n/a"},"Oceanside Unified School District",0,0,0,0]
[null,null,"32 Coastal North","32 Coastal NorthSan Dieguito Union High School District","120_San Dieguito Union High School District",{"$f":"IF(SUMMARY!$B$4=C195,MAX($F$1:F194)+1,\"n/a\")","v":"n/a"},"San Dieguito Union High School District",0,0,0,0]
[null,null,"33 Monterey","33 MontereyCarmel Unified School District","209_Carmel Unified School District",{"$f":"IF(SUMMARY!$B$4=C196,MAX($F$1:F195)+1,\"n/a\")","v":"n/a"},"Carmel Unified School District",30000,30000,67000,67000]
[null,null,"33 Monterey","33 MontereyMonterey Peninsula Community College District","416_Monterey Peninsula Community College District",{"$f":"IF(SUMMARY!$B$4=C197,MAX($F$1:F196)+1,\"n/a\")","v":"n/a"},"Monterey Peninsula Community College District",175217,175217,178233,178233]
[null,null,"33 Monterey","33 MontereyMonterey Peninsula Unified School District","207_Monterey Peninsula Unified School District",{"$f":"IF(SUMMARY!$B$4=C198,MAX($F$1:F197)+1,\"n/a\")","v":"n/a"},"Monterey Peninsula Unified School District",753133,753133,750058,750058]
[null,null,"33 Monterey","33 MontereyPacific Grove Unified School District","206_Pacific Grove Unified School District",{"$f":"IF(SUMMARY!$B$4=C199,MAX($F$1:F198)+1,\"n/a\")","v":"n/a"},"Pacific Grove Unified School District",1429216,1429216,1415291,1415291]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioBaldwin Park Unified School District","276_Baldwin Park Unified School District",{"$f":"IF(SUMMARY!$B$4=C200,MAX($F$1:F199)+1,\"n/a\")","v":"n/a"},"Baldwin Park Unified School District",5499943,5499943,5522779,5522779]
[null,null,"34 Mt. San Antonio",{"$f":"C201&G201","v":"34 Mt. San AntonioBassett Unified School District"},"275_Bassett Unified School District",{"$f":"IF(SUMMARY!$B$4=C201,MAX($F$1:F200)+1,\"n/a\")","v":"n/a"},"Bassett Unified School District",2325155,2325155,2338919,2338919]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioCharter Oak Unified School District","271_Charter Oak Unified School District",{"$f":"IF(SUMMARY!$B$4=C202,MAX($F$1:F201)+1,\"n/a\")","v":"n/a"},"Charter Oak Unified School District",1660477,1660477,1664327,1664327]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioCovina-Valley Unified School District","269_Covina-Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C203,MAX($F$1:F202)+1,\"n/a\")","v":"n/a"},"Covina-Valley Unified School District",3354318,3354318,3378299,3378299]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioEast San Gabriel Valley ROP/TC","482_East San Gabriel Valley ROP/TC",{"$f":"IF(SUMMARY!$B$4=C204,MAX($F$1:F203)+1,\"n/a\")","v":"n/a"},"East San Gabriel Valley ROP/TC",0,0,100936,100936]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioHacienda la Puente Unified School District","245_Hacienda la Puente Unified School District",{"$f":"IF(SUMMARY!$B$4=C205,MAX($F$1:F204)+1,\"n/a\")","v":"n/a"},"Hacienda la Puente Unified School District",15857817,15857817,15896947,15896947]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioMt. San Antonio Community College District","415_Mt. San Antonio Community College District",{"$f":"IF(SUMMARY!$B$4=C206,MAX($F$1:F205)+1,\"n/a\")","v":"n/a"},"Mt. San Antonio Community College District",857261,857261,720843,720843]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioPomona Unified School District","252_Pomona Unified School District",{"$f":"IF(SUMMARY!$B$4=C207,MAX($F$1:F206)+1,\"n/a\")","v":"n/a"},"Pomona Unified School District",1860239,1860239,1877734,1877734]
[null,null,"34 Mt. San Antonio","34 Mt. San AntonioRowland Unified School District","244_Rowland Unified School District",{"$f":"IF(SUMMARY!$B$4=C208,MAX($F$1:F207)+1,\"n/a\")","v":"n/a"},"Rowland Unified School District",1581733,1581733,1597538,1597538]
[null,null,"35 Southwest Riverside","35 Southwest RiversideBanning Unified School District","175_Banning Unified School District",{"$f":"IF(SUMMARY!$B$4=C209,MAX($F$1:F208)+1,\"n/a\")","v":"n/a"},"Banning Unified School District",174529,174529,174529,174529]
[null,null,"35 Southwest Riverside","35 Southwest RiversideBeaumont Unified School District","174_Beaumont Unified School District",{"$f":"IF(SUMMARY!$B$4=C210,MAX($F$1:F209)+1,\"n/a\")","v":"n/a"},"Beaumont Unified School District",754270,754270,754270,754270]
[null,null,"35 Southwest Riverside","35 Southwest RiversideHemet Unified School District","171_Hemet Unified School District",{"$f":"IF(SUMMARY!$B$4=C211,MAX($F$1:F210)+1,\"n/a\")","v":"n/a"},"Hemet Unified School District",597791,597791,597791,597791]
[null,null,"35 Southwest Riverside","35 Southwest RiversideLake Elsinore Unified School District","162_Lake Elsinore Unified School District",{"$f":"IF(SUMMARY!$B$4=C212,MAX($F$1:F211)+1,\"n/a\")","v":"n/a"},"Lake Elsinore Unified School District",459911,459911,459911,459911]
[null,null,"35 Southwest Riverside","35 Southwest RiversideMt. San Jacinto Community College District","414_Mt. San Jacinto Community College District",{"$f":"IF(SUMMARY!$B$4=C213,MAX($F$1:F212)+1,\"n/a\")","v":"n/a"},"Mt. San Jacinto Community College District",1160616,1160616,1246429,1246429]
[null,null,"35 Southwest Riverside","35 Southwest RiversideMurrieta Valley Unified School District","160_Murrieta Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C214,MAX($F$1:F213)+1,\"n/a\")","v":"n/a"},"Murrieta Valley Unified School District",303508,303508,303508,303508]
[null,null,"35 Southwest Riverside","35 Southwest RiversidePerris Union High School District","166_Perris Union High School District",{"$f":"IF(SUMMARY!$B$4=C215,MAX($F$1:F214)+1,\"n/a\")","v":"n/a"},"Perris Union High School District",235681,235681,235681,235681]
[null,null,"35 Southwest Riverside","35 Southwest RiversideRiverside County Office of Education","510_Riverside County Office of Education",{"$f":"IF(SUMMARY!$B$4=C216,MAX($F$1:F215)+1,\"n/a\")","v":"n/a"},"Riverside County Office of Education",384804,384804,384804,384804]
[null,null,"35 Southwest Riverside","35 Southwest RiversideSan Jacinto Unified School District","164_San Jacinto Unified School District",{"$f":"IF(SUMMARY!$B$4=C217,MAX($F$1:F216)+1,\"n/a\")","v":"n/a"},"San Jacinto Unified School District",279437,279437,279437,279437]
[null,null,"35 Southwest Riverside","35 Southwest RiversideTemecula Valley Unified School District","161_Temecula Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C218,MAX($F$1:F217)+1,\"n/a\")","v":"n/a"},"Temecula Valley Unified School District",159006,159006,159006,159006]
[null,null,"36 Napa Valley","36 Napa ValleyNapa County Office of Education","201_Napa County Office of Education",{"$f":"IF(SUMMARY!$B$4=C219,MAX($F$1:F218)+1,\"n/a\")","v":"n/a"},"Napa County Office of Education",0,0,0,0]
[null,null,"36 Napa Valley","36 Napa ValleyNapa Valley Community College District","413_Napa Valley Community College District",{"$f":"IF(SUMMARY!$B$4=C220,MAX($F$1:F219)+1,\"n/a\")","v":"n/a"},"Napa Valley Community College District",330643,330643,255643,255643]
[null,null,"36 Napa Valley","36 Napa ValleyNapa Valley Unified School District","199_Napa Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C221,MAX($F$1:F220)+1,\"n/a\")","v":"n/a"},"Napa Valley Unified School District",2346594,2346594,2444610,2444610]
[null,null,"37 North Orange","37 North OrangeAnaheim Union High School District","195_Anaheim Union High School District",{"$f":"IF(SUMMARY!$B$4=C222,MAX($F$1:F221)+1,\"n/a\")","v":"n/a"},"Anaheim Union High School District",0,0,0,0]
[null,null,"37 North Orange","37 North OrangeFullerton Joint Union High School District","193_Fullerton Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C223,MAX($F$1:F222)+1,\"n/a\")","v":"n/a"},"Fullerton Joint Union High School District",0,0,0,0]
[null,null,"37 North Orange","37 North OrangeGarden Grove Unified School District","472_Garden Grove Unified School District",{"$f":"IF(SUMMARY!$B$4=C224,MAX($F$1:F223)+1,\"n/a\")","v":"n/a"},"Garden Grove Unified School District",0,0,0,0]
[null,null,"37 North Orange","37 North OrangeLos Alamitos Unified School District","182_Los Alamitos Unified School District",{"$f":"IF(SUMMARY!$B$4=C225,MAX($F$1:F224)+1,\"n/a\")","v":"n/a"},"Los Alamitos Unified School District",0,0,0,0]
[null,null,"37 North Orange","37 North OrangeNorth Orange County Community College District","412_North Orange County Community College District",{"$f":"IF(SUMMARY!$B$4=C226,MAX($F$1:F225)+1,\"n/a\")","v":"n/a"},"North Orange County Community College District",3545110,3545110,3653902,3653902]
[null,null,"37 North Orange","37 North OrangeNorth Orange County Regional Occupational Program","460_North Orange County Regional Occupational Program",{"$f":"IF(SUMMARY!$B$4=C227,MAX($F$1:F226)+1,\"n/a\")","v":"n/a"},"North Orange County Regional Occupational Program",0,0,0,0]
[null,null,"37 North Orange","37 North OrangeOrange County Department of Education","485_Orange County Department of Education",{"$f":"IF(SUMMARY!$B$4=C228,MAX($F$1:F227)+1,\"n/a\")","v":"n/a"},"Orange County Department of Education",0,0,0,0]
[null,null,"37 North Orange","37 North OrangePlacentia-Yorba Linda Unified School District","187_Placentia-Yorba Linda Unified School District",{"$f":"IF(SUMMARY!$B$4=C229,MAX($F$1:F228)+1,\"n/a\")","v":"n/a"},"Placentia-Yorba Linda Unified School District",0,0,0,0]
[null,null,"38 Southern Alameda County (Ohlone)","38 Southern Alameda County (Ohlone)Fremont Unified School District","3_Fremont Unified School District",{"$f":"IF(SUMMARY!$B$4=C230,MAX($F$1:F229)+1,\"n/a\")","v":"n/a"},"Fremont Unified School District",3164126,3164126,3164126,3164126]
[null,null,"38 Southern Alameda County (Ohlone)","38 Southern Alameda County (Ohlone)New Haven Unified School District","368_New Haven Unified School District",{"$f":"IF(SUMMARY!$B$4=C231,MAX($F$1:F230)+1,\"n/a\")","v":"n/a"},"New Haven Unified School District",457966,457966,457966,457966]
[null,null,"38 Southern Alameda County (Ohlone)","38 Southern Alameda County (Ohlone)Newark Unified School District","369_Newark Unified School District",{"$f":"IF(SUMMARY!$B$4=C232,MAX($F$1:F231)+1,\"n/a\")","v":"n/a"},"Newark Unified School District",188152,188152,188152,188152]
[null,null,"38 Southern Alameda County (Ohlone)","38 Southern Alameda County (Ohlone)Ohlone Community College District","411_Ohlone Community College District",{"$f":"IF(SUMMARY!$B$4=C233,MAX($F$1:F232)+1,\"n/a\")","v":"n/a"},"Ohlone Community College District",100000,100000,123016,123016]
[null,null,"39 Palo Verde","39 Palo VerdeNeedles Unified School District","140_Needles Unified School District",{"$f":"IF(SUMMARY!$B$4=C234,MAX($F$1:F233)+1,\"n/a\")","v":"n/a"},"Needles Unified School District",137000,137000,137000,137000]
[null,null,"39 Palo Verde","39 Palo VerdePalo Verde Community College District","410_Palo Verde Community College District",{"$f":"IF(SUMMARY!$B$4=C235,MAX($F$1:F234)+1,\"n/a\")","v":"n/a"},"Palo Verde Community College District",488000,488000,511016,511016]
[null,null,"39 Palo Verde","39 Palo VerdePalo Verde Unified School District","167_Palo Verde Unified School District",{"$f":"IF(SUMMARY!$B$4=C236,MAX($F$1:F235)+1,\"n/a\")","v":"n/a"},"Palo Verde Unified School District",125000,125000,125000,125000]
[null,null,"40 San Diego North (Palomar)","40 San Diego North (Palomar)Escondido Union High School District","125_Escondido Union High School District",{"$f":"IF(SUMMARY!$B$4=C237,MAX($F$1:F236)+1,\"n/a\")","v":"n/a"},"Escondido Union High School District",2587626,2587626,2457792,2457792]
[null,null,"40 San Diego North (Palomar)","40 San Diego North (Palomar)Palomar Community College District","409_Palomar Community College District",{"$f":"IF(SUMMARY!$B$4=C238,MAX($F$1:F237)+1,\"n/a\")","v":"n/a"},"Palomar Community College District",484065,484065,371784,371784]
[null,null,"40 San Diego North (Palomar)","40 San Diego North (Palomar)Poway Unified School District","123_Poway Unified School District",{"$f":"IF(SUMMARY!$B$4=C239,MAX($F$1:F238)+1,\"n/a\")","v":"n/a"},"Poway Unified School District",1365734,1365734,1434567,1434567]
[null,null,"40 San Diego North (Palomar)","40 San Diego North (Palomar)Ramona City Unified School District","122_Ramona City Unified School District",{"$f":"IF(SUMMARY!$B$4=C240,MAX($F$1:F239)+1,\"n/a\")","v":"n/a"},"Ramona City Unified School District",50414,50414,43430,43430]
[null,null,"40 San Diego North (Palomar)","40 San Diego North (Palomar)San Marcos Unified School District","115_San Marcos Unified School District",{"$f":"IF(SUMMARY!$B$4=C241,MAX($F$1:F240)+1,\"n/a\")","v":"n/a"},"San Marcos Unified School District",82256,82256,76474,76474]
[null,null,"40 San Diego North (Palomar)","40 San Diego North (Palomar)Vista Unified School District","118_Vista Unified School District",{"$f":"IF(SUMMARY!$B$4=C242,MAX($F$1:F241)+1,\"n/a\")","v":"n/a"},"Vista Unified School District",2808976,2808976,3071825,3071825]
[null,null,"41 Pasadena","41 PasadenaArcadia Unified School Disrict","511_Arcadia Unified School Disrict",{"$f":"IF(SUMMARY!$B$4=C243,MAX($F$1:F242)+1,\"n/a\")","v":"n/a"},"Arcadia Unified School Disrict",23175,23175,0,0]
[null,null,"41 Pasadena","41 PasadenaPasadena Area Community College District","408_Pasadena Area Community College District",{"$f":"IF(SUMMARY!$B$4=C244,MAX($F$1:F243)+1,\"n/a\")","v":"n/a"},"Pasadena Area Community College District",1130994,1130994,1075852,1075852]
[null,null,"41 Pasadena","41 PasadenaPasadena Unified School District","253_Pasadena Unified School District",{"$f":"IF(SUMMARY!$B$4=C245,MAX($F$1:F244)+1,\"n/a\")","v":"n/a"},"Pasadena Unified School District",400000,400000,525300,525300]
[null,null,"41 Pasadena","41 PasadenaTemple City Unified School District","250_Temple City Unified School District",{"$f":"IF(SUMMARY!$B$4=C246,MAX($F$1:F245)+1,\"n/a\")","v":"n/a"},"Temple City Unified School District",170979,170979,170979,170979]
[null,null,"42 Northern Alameda County (Peralta)","42 Northern Alameda County (Peralta)Alameda City Unified School District","375_Alameda City Unified School District",{"$f":"IF(SUMMARY!$B$4=C247,MAX($F$1:F246)+1,\"n/a\")","v":"n/a"},"Alameda City Unified School District",630901,630901,753278,753278]
[null,null,"42 Northern Alameda County (Peralta)","42 Northern Alameda County (Peralta)Albany City Unified School District","374_Albany City Unified School District",{"$f":"IF(SUMMARY!$B$4=C248,MAX($F$1:F247)+1,\"n/a\")","v":"n/a"},"Albany City Unified School District",0,0,0,0]
[null,null,"42 Northern Alameda County (Peralta)","42 Northern Alameda County (Peralta)Berkeley Unified School District","373_Berkeley Unified School District",{"$f":"IF(SUMMARY!$B$4=C249,MAX($F$1:F248)+1,\"n/a\")","v":"n/a"},"Berkeley Unified School District",3029176,3029176,3048819,3048819]
[null,null,"42 Northern Alameda County (Peralta)","42 Northern Alameda County (Peralta)Oakland Unified School District","367_Oakland Unified School District",{"$f":"IF(SUMMARY!$B$4=C250,MAX($F$1:F249)+1,\"n/a\")","v":"n/a"},"Oakland Unified School District",2012884,2012884,2249306,2249306]
[null,null,"42 Northern Alameda County (Peralta)","42 Northern Alameda County (Peralta)Peralta Community College District","407_Peralta Community College District",{"$f":"IF(SUMMARY!$B$4=C251,MAX($F$1:F250)+1,\"n/a\")","v":"n/a"},"Peralta Community College District",919200,919200,1212665,1212665]
[null,null,"42 Northern Alameda County (Peralta)","42 Northern Alameda County (Peralta)Piedmont City Unified School District","366_Piedmont City Unified School District",{"$f":"IF(SUMMARY!$B$4=C252,MAX($F$1:F251)+1,\"n/a\")","v":"n/a"},"Piedmont City Unified School District",942198,942198,350463,350463]
[null,null,"43 Rancho Santiago","43 Rancho SantiagoGarden Grove Unified School District","192_Garden Grove Unified School District",{"$f":"IF(SUMMARY!$B$4=C253,MAX($F$1:F252)+1,\"n/a\")","v":"n/a"},"Garden Grove Unified School District",1421453,1421453,1455875,1455875]
[null,null,"43 Rancho Santiago","43 Rancho SantiagoOrange County Department of Education","197_Orange County Department of Education",{"$f":"IF(SUMMARY!$B$4=C254,MAX($F$1:F253)+1,\"n/a\")","v":"n/a"},"Orange County Department of Education",0,0,0,0]
[null,null,"43 Rancho Santiago","43 Rancho SantiagoOrange Unified School District","188_Orange Unified School District",{"$f":"IF(SUMMARY!$B$4=C255,MAX($F$1:F254)+1,\"n/a\")","v":"n/a"},"Orange Unified School District",6722,6722,6722,6722]
[null,null,"43 Rancho Santiago","43 Rancho SantiagoRancho Santiago Community College District","406_Rancho Santiago Community College District",{"$f":"IF(SUMMARY!$B$4=C256,MAX($F$1:F255)+1,\"n/a\")","v":"n/a"},"Rancho Santiago Community College District",2880462,2880462,2940533,2940533]
[null,null,"43 Rancho Santiago","43 Rancho SantiagoSanta Ana Unified School District","186_Santa Ana Unified School District",{"$f":"IF(SUMMARY!$B$4=C257,MAX($F$1:F256)+1,\"n/a\")","v":"n/a"},"Santa Ana Unified School District",0,0,0,0]
[null,null,"44 North Coast","44 North CoastCollege of the Redwoods","503_College of the Redwoods",{"$f":"IF(SUMMARY!$B$4=C258,MAX($F$1:F257)+1,\"n/a\")","v":"n/a"},"College of the Redwoods",0,0,0,0]
[null,null,"44 North Coast","44 North CoastDel Norte County Unified School District","501_Del Norte County Unified School District",{"$f":"IF(SUMMARY!$B$4=C259,MAX($F$1:F258)+1,\"n/a\")","v":"n/a"},"Del Norte County Unified School District",34711,34711,34711,34711]
[null,null,"44 North Coast","44 North CoastEureka City Unified School District","316_Eureka City Unified School District",{"$f":"IF(SUMMARY!$B$4=C260,MAX($F$1:F259)+1,\"n/a\")","v":"n/a"},"Eureka City Unified School District",252579,252579,252579,252579]
[null,null,"44 North Coast","44 North CoastFort Bragg Unified School District","499_Fort Bragg Unified School District",{"$f":"IF(SUMMARY!$B$4=C261,MAX($F$1:F260)+1,\"n/a\")","v":"n/a"},"Fort Bragg Unified School District",35139,35139,35139,35139]
[null,null,"44 North Coast","44 North CoastFortuna Union High School District","320_Fortuna Union High School District",{"$f":"IF(SUMMARY!$B$4=C262,MAX($F$1:F261)+1,\"n/a\")","v":"n/a"},"Fortuna Union High School District",0,0,0,0]
[null,null,"44 North Coast","44 North CoastNorthern Humboldt Unified High School District","502_Northern Humboldt Unified High School District",{"$f":"IF(SUMMARY!$B$4=C263,MAX($F$1:F262)+1,\"n/a\")","v":"n/a"},"Northern Humboldt Unified High School District",0,0,0,0]
[null,null,"44 North Coast","44 North CoastRedwoods Community College District","405_Redwoods Community College District",{"$f":"IF(SUMMARY!$B$4=C264,MAX($F$1:F263)+1,\"n/a\")","v":"n/a"},"Redwoods Community College District",750000,750000,773016,773016]
[null,null,"45 Rio Hondo",{"$f":"C265&G265","v":"45 Rio HondoEl Monte Union High School District"},"265_El Monte Union High School District",{"$f":"IF(SUMMARY!$B$4=C265,MAX($F$1:F264)+1,\"n/a\")","v":"n/a"},"El Monte Union High School District",9518638,9518638,9565330,9565330]
[null,null,"45 Rio Hondo","45 Rio HondoEl Rancho Unified School District","264_El Rancho Unified School District",{"$f":"IF(SUMMARY!$B$4=C266,MAX($F$1:F265)+1,\"n/a\")","v":"n/a"},"El Rancho Unified School District",558567,558567,562567,562567]
[null,null,"45 Rio Hondo","45 Rio HondoRio Hondo Community College District","404_Rio Hondo Community College District",{"$f":"IF(SUMMARY!$B$4=C267,MAX($F$1:F266)+1,\"n/a\")","v":"n/a"},"Rio Hondo Community College District",528102,528102,411834,411834]
[null,null,"45 Rio Hondo","45 Rio HondoTri-Cities ROP","282_Tri-Cities ROP",{"$f":"IF(SUMMARY!$B$4=C268,MAX($F$1:F267)+1,\"n/a\")","v":"n/a"},"Tri-Cities ROP",35000,35000,125237,125237]
[null,null,"45 Rio Hondo","45 Rio HondoWhittier Union High School District","8_Whittier Union High School District",{"$f":"IF(SUMMARY!$B$4=C269,MAX($F$1:F268)+1,\"n/a\")","v":"n/a"},"Whittier Union High School District",2961851,2961851,2999462,2999462]
[null,null,"46 Riverside About Students","46 Riverside About StudentsAlvord Unified School District","176_Alvord Unified School District",{"$f":"IF(SUMMARY!$B$4=C270,MAX($F$1:F269)+1,\"n/a\")","v":"n/a"},"Alvord Unified School District",218904,218904,336923,336923]
[null,null,"46 Riverside About Students","46 Riverside About StudentsCorona-Norco Unified School District","173_Corona-Norco Unified School District",{"$f":"IF(SUMMARY!$B$4=C271,MAX($F$1:F270)+1,\"n/a\")","v":"n/a"},"Corona-Norco Unified School District",1489345,1489345,1489345,1489345]
[null,null,"46 Riverside About Students","46 Riverside About StudentsJurupa Unified School District","170_Jurupa Unified School District",{"$f":"IF(SUMMARY!$B$4=C272,MAX($F$1:F271)+1,\"n/a\")","v":"n/a"},"Jurupa Unified School District",988775,988775,988775,988775]
[null,null,"46 Riverside About Students","46 Riverside About StudentsMoreno Valley Unified School District","169_Moreno Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C273,MAX($F$1:F272)+1,\"n/a\")","v":"n/a"},"Moreno Valley Unified School District",1355057,1355057,1355057,1355057]
[null,null,"46 Riverside About Students","46 Riverside About StudentsRiverside Community College District","403_Riverside Community College District",{"$f":"IF(SUMMARY!$B$4=C274,MAX($F$1:F273)+1,\"n/a\")","v":"n/a"},"Riverside Community College District",540527,540527,540527,540527]
[null,null,"46 Riverside About Students","46 Riverside About StudentsRiverside County Office of Education","177_Riverside County Office of Education",{"$f":"IF(SUMMARY!$B$4=C275,MAX($F$1:F274)+1,\"n/a\")","v":"n/a"},"Riverside County Office of Education",295464,295464,295464,295464]
[null,null,"46 Riverside About Students","46 Riverside About StudentsRiverside Unified School District","165_Riverside Unified School District",{"$f":"IF(SUMMARY!$B$4=C276,MAX($F$1:F275)+1,\"n/a\")","v":"n/a"},"Riverside Unified School District",2845548,2845548,2845548,2845548]
[null,null,"46 Riverside About Students","46 Riverside About StudentsVal Verde Unified School District","159_Val Verde Unified School District",{"$f":"IF(SUMMARY!$B$4=C277,MAX($F$1:F276)+1,\"n/a\")","v":"n/a"},"Val Verde Unified School District",0,0,0,0]
[null,null,"47 San Bernardino","47 San BernardinoColton Joint Unified School District","143_Colton Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C278,MAX($F$1:F277)+1,\"n/a\")","v":"n/a"},"Colton Joint Unified School District",528580,528580,528580,528580]
[null,null,"47 San Bernardino","47 San BernardinoRedlands Unified School District","139_Redlands Unified School District",{"$f":"IF(SUMMARY!$B$4=C279,MAX($F$1:F278)+1,\"n/a\")","v":"n/a"},"Redlands Unified School District",324311,324311,324311,324311]
[null,null,"47 San Bernardino","47 San BernardinoRialto Unified School District","138_Rialto Unified School District",{"$f":"IF(SUMMARY!$B$4=C280,MAX($F$1:F279)+1,\"n/a\")","v":"n/a"},"Rialto Unified School District",924470,924470,924470,924470]
[null,null,"47 San Bernardino","47 San BernardinoSan Bernardino City Unified School District","137_San Bernardino City Unified School District",{"$f":"IF(SUMMARY!$B$4=C281,MAX($F$1:F280)+1,\"n/a\")","v":"n/a"},"San Bernardino City Unified School District",6784521,6784521,6784521,6784521]
[null,null,"47 San Bernardino","47 San BernardinoSan Bernardino Community College District","402_San Bernardino Community College District",{"$f":"IF(SUMMARY!$B$4=C282,MAX($F$1:F281)+1,\"n/a\")","v":"n/a"},"San Bernardino Community College District",961771,961771,1053736,1053736]
[null,null,"47 San Bernardino","47 San BernardinoSan Bernardino County Office of Education","147_San Bernardino County Office of Education",{"$f":"IF(SUMMARY!$B$4=C283,MAX($F$1:F282)+1,\"n/a\")","v":"n/a"},"San Bernardino County Office of Education",0,0,0,0]
[null,null,"47 San Bernardino","47 San BernardinoYucaipa-Calimesa Joint Unified School District","135_Yucaipa-Calimesa Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C284,MAX($F$1:F283)+1,\"n/a\")","v":"n/a"},"Yucaipa-Calimesa Joint Unified School District",345876,345876,345876,345876]
[null,null,"48 San Diego","48 San DiegoSan Diego Community College District","401_San Diego Community College District",{"$f":"IF(SUMMARY!$B$4=C285,MAX($F$1:F284)+1,\"n/a\")","v":"n/a"},"San Diego Community College District",2752360,2752360,2823332,2823332]
[null,null,"48 San Diego","48 San DiegoSan Diego Unified School District","121_San Diego Unified School District",{"$f":"IF(SUMMARY!$B$4=C286,MAX($F$1:F285)+1,\"n/a\")","v":"n/a"},"San Diego Unified School District",1580628,1580628,1621739,1621739]
[null,null,"49 San Fransisco","49 San FransiscoSan Francisco Community College District","400_San Francisco Community College District",{"$f":"IF(SUMMARY!$B$4=C287,MAX($F$1:F286)+1,\"n/a\")","v":"n/a"},"San Francisco Community College District",3158985,3158985,3298559,3298559]
[null,null,"49 San Fransisco","49 San FransiscoSan Francisco Unified School District","114_San Francisco Unified School District",{"$f":"IF(SUMMARY!$B$4=C288,MAX($F$1:F287)+1,\"n/a\")","v":"n/a"},"San Francisco Unified School District",396950,396950,366500,366500]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceCalaveras County Office of Education","357_Calaveras County Office of Education",{"$f":"IF(SUMMARY!$B$4=C289,MAX($F$1:F288)+1,\"n/a\")","v":"n/a"},"Calaveras County Office of Education",49250,49250,49250,49250]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceLodi Unified School District","111_Lodi Unified School District",{"$f":"IF(SUMMARY!$B$4=C290,MAX($F$1:F289)+1,\"n/a\")","v":"n/a"},"Lodi Unified School District",1341890,1341890,1341890,1341890]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceManteca Unified School District","474_Manteca Unified School District",{"$f":"IF(SUMMARY!$B$4=C291,MAX($F$1:F290)+1,\"n/a\")","v":"n/a"},"Manteca Unified School District",1258426,1258426,1258426,1258426]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceRiver Delta Joint Unified School District","154_River Delta Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C292,MAX($F$1:F291)+1,\"n/a\")","v":"n/a"},"River Delta Joint Unified School District",77750,77750,77750,77750]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceSan Joaquin County Office of Education","113_San Joaquin County Office of Education",{"$f":"IF(SUMMARY!$B$4=C293,MAX($F$1:F292)+1,\"n/a\")","v":"n/a"},"San Joaquin County Office of Education",49250,49250,49250,49250]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceSan Joaquin Delta Community College District","399_San Joaquin Delta Community College District",{"$f":"IF(SUMMARY!$B$4=C294,MAX($F$1:F293)+1,\"n/a\")","v":"n/a"},"San Joaquin Delta Community College District",1528196,1528196,1625511,1625511]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceStockton Unified School District","109_Stockton Unified School District",{"$f":"IF(SUMMARY!$B$4=C295,MAX($F$1:F294)+1,\"n/a\")","v":"n/a"},"Stockton Unified School District",3030376,3030376,3030376,3030376]
[null,null,"50 Delta Sierra Alliance","50 Delta Sierra AllianceTracy Joint Unified School District","108_Tracy Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C296,MAX($F$1:F295)+1,\"n/a\")","v":"n/a"},"Tracy Joint Unified School District",507790,507790,507790,507790]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)Campbell Union High School District","92_Campbell Union High School District",{"$f":"IF(SUMMARY!$B$4=C297,MAX($F$1:F296)+1,\"n/a\")","v":"n/a"},"Campbell Union High School District",3130433,3130433,3183518,3183518]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)East Side Union High School District","91_East Side Union High School District",{"$f":"IF(SUMMARY!$B$4=C298,MAX($F$1:F297)+1,\"n/a\")","v":"n/a"},"East Side Union High School District",6245614,6245614,6298697,6298697]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)Metropolitan Education District","450_Metropolitan Education District",{"$f":"IF(SUMMARY!$B$4=C299,MAX($F$1:F298)+1,\"n/a\")","v":"n/a"},"Metropolitan Education District",2445865,2445865,2498950,2498950]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)Milpitas Unified School District","84_Milpitas Unified School District",{"$f":"IF(SUMMARY!$B$4=C300,MAX($F$1:F299)+1,\"n/a\")","v":"n/a"},"Milpitas Unified School District",715157,715157,768242,768242]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)San Jose-Evergreen Community College District","398_San Jose-Evergreen Community College District",{"$f":"IF(SUMMARY!$B$4=C301,MAX($F$1:F300)+1,\"n/a\")","v":"n/a"},"San Jose-Evergreen Community College District",1640633,1640633,1490633,1490633]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)Santa Clara Unified School District","85_Santa Clara Unified School District",{"$f":"IF(SUMMARY!$B$4=C302,MAX($F$1:F301)+1,\"n/a\")","v":"n/a"},"Santa Clara Unified School District",1731399,1731399,1859484,1859484]
[null,null,"51 South Bay (San Jose Evergreen)","51 South Bay (San Jose Evergreen)West Valley-Mission Community College District","379_West Valley-Mission Community College District",{"$f":"IF(SUMMARY!$B$4=C303,MAX($F$1:F302)+1,\"n/a\")","v":"n/a"},"West Valley-Mission Community College District",508745,508745,458745,458745]
[null,null,"52 San Luis Obispo","52 San Luis ObispoLucia Mar Unified School District","107_Lucia Mar Unified School District",{"$f":"IF(SUMMARY!$B$4=C304,MAX($F$1:F303)+1,\"n/a\")","v":"n/a"},"Lucia Mar Unified School District",457289,457289,463656,463656]
[null,null,"52 San Luis Obispo","52 San Luis ObispoSan Luis Coastal Unified School District","106_San Luis Coastal Unified School District",{"$f":"IF(SUMMARY!$B$4=C305,MAX($F$1:F304)+1,\"n/a\")","v":"n/a"},"San Luis Coastal Unified School District",449770,449770,456135,456135]
[null,null,"52 San Luis Obispo","52 San Luis ObispoSan Luis Obispo County Community College District","397_San Luis Obispo County Community College District",{"$f":"IF(SUMMARY!$B$4=C306,MAX($F$1:F305)+1,\"n/a\")","v":"n/a"},"San Luis Obispo County Community College District",383769,383769,388925,388925]
[null,null,"52 San Luis Obispo","52 San Luis ObispoTempleton Unified School District","105_Templeton Unified School District",{"$f":"IF(SUMMARY!$B$4=C307,MAX($F$1:F306)+1,\"n/a\")","v":"n/a"},"Templeton Unified School District",14877,14877,21242,21242]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)Cabrillo Unified School District","103_Cabrillo Unified School District",{"$f":"IF(SUMMARY!$B$4=C308,MAX($F$1:F307)+1,\"n/a\")","v":"n/a"},"Cabrillo Unified School District",219273,219273,259273,259273]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)Jefferson Union High School District","102_Jefferson Union High School District",{"$f":"IF(SUMMARY!$B$4=C309,MAX($F$1:F308)+1,\"n/a\")","v":"n/a"},"Jefferson Union High School District",1298391,1298391,1338391,1338391]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)La Honda-Pescadero Unified School District","101_La Honda-Pescadero Unified School District",{"$f":"IF(SUMMARY!$B$4=C310,MAX($F$1:F309)+1,\"n/a\")","v":"n/a"},"La Honda-Pescadero Unified School District",0,0,0,0]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)San Mateo County Community College District","396_San Mateo County Community College District",{"$f":"IF(SUMMARY!$B$4=C311,MAX($F$1:F310)+1,\"n/a\")","v":"n/a"},"San Mateo County Community College District",363580,363580,483580,483580]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)San Mateo County Office of Education","104_San Mateo County Office of Education",{"$f":"IF(SUMMARY!$B$4=C312,MAX($F$1:F311)+1,\"n/a\")","v":"n/a"},"San Mateo County Office of Education",0,0,0,0]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)San Mateo Union High School District","100_San Mateo Union High School District",{"$f":"IF(SUMMARY!$B$4=C313,MAX($F$1:F312)+1,\"n/a\")","v":"n/a"},"San Mateo Union High School District",4837160,4837160,4626023,4626023]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)Sequoia Union High School District","99_Sequoia Union High School District",{"$f":"IF(SUMMARY!$B$4=C314,MAX($F$1:F313)+1,\"n/a\")","v":"n/a"},"Sequoia Union High School District",1322621,1322621,1362621,1362621]
[null,null,"53 ACCEL (San Mateo)","53 ACCEL (San Mateo)South San Francisco Unified School District","98_South San Francisco Unified School District",{"$f":"IF(SUMMARY!$B$4=C315,MAX($F$1:F314)+1,\"n/a\")","v":"n/a"},"South San Francisco Unified School District",1003398,1003398,1043398,1043398]
[null,null,"54 Santa Barbara","54 Santa BarbaraCarpinteria Unified School District","96_Carpinteria Unified School District",{"$f":"IF(SUMMARY!$B$4=C316,MAX($F$1:F315)+1,\"n/a\")","v":"n/a"},"Carpinteria Unified School District",0,0,0,0]
[null,null,"54 Santa Barbara","54 Santa BarbaraSanta Barbara Community College District","395_Santa Barbara Community College District",{"$f":"IF(SUMMARY!$B$4=C317,MAX($F$1:F316)+1,\"n/a\")","v":"n/a"},"Santa Barbara Community College District",750000,750000,773016,773016]
[null,null,"54 Santa Barbara","54 Santa BarbaraSanta Barbara County Office of Education","97_Santa Barbara County Office of Education",{"$f":"IF(SUMMARY!$B$4=C318,MAX($F$1:F317)+1,\"n/a\")","v":"n/a"},"Santa Barbara County Office of Education",0,0,0,0]
[null,null,"54 Santa Barbara","54 Santa BarbaraSanta Barbara Workforce Investment Board*","505_Santa Barbara Workforce Investment Board*",{"$f":"IF(SUMMARY!$B$4=C319,MAX($F$1:F318)+1,\"n/a\")","v":"n/a"},"Santa Barbara Workforce Investment Board*",0,0,0,0]
[null,null,"55 College of the Canyons","55 College of the CanyonsSanta Clarita Community College District","394_Santa Clarita Community College District",{"$f":"IF(SUMMARY!$B$4=C320,MAX($F$1:F319)+1,\"n/a\")","v":"n/a"},"Santa Clarita Community College District",375000,375000,386508,386508]
[null,null,"55 College of the Canyons","55 College of the CanyonsWilliam S. Hart Union High School District","247_William S. Hart Union High School District",{"$f":"IF(SUMMARY!$B$4=C321,MAX($F$1:F320)+1,\"n/a\")","v":"n/a"},"William S. Hart Union High School District",829170,829170,840678,840678]
[null,null,"56 Santa Monica","56 Santa MonicaSanta Monica Community College District","393_Santa Monica Community College District",{"$f":"IF(SUMMARY!$B$4=C322,MAX($F$1:F321)+1,\"n/a\")","v":"n/a"},"Santa Monica Community College District",375000,375000,386508,386508]
[null,null,"56 Santa Monica","56 Santa MonicaSanta Monica-Malibu Unified School District","251_Santa Monica-Malibu Unified School District",{"$f":"IF(SUMMARY!$B$4=C323,MAX($F$1:F322)+1,\"n/a\")","v":"n/a"},"Santa Monica-Malibu Unified School District",679147,679147,690655,690655]
[null,null,"57 Sequoias","57 SequoiasAlpaugh Unified School District","38_Alpaugh Unified School District",{"$f":"IF(SUMMARY!$B$4=C324,MAX($F$1:F323)+1,\"n/a\")","v":"n/a"},"Alpaugh Unified School District",0,0,0,0]
[null,null,"57 Sequoias","57 SequoiasCorcoran Joint Unified School District","294_Corcoran Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C325,MAX($F$1:F324)+1,\"n/a\")","v":"n/a"},"Corcoran Joint Unified School District",209366,209366,203366,203366]
[null,null,"57 Sequoias","57 SequoiasCutler-Orosi Joint Unified School District","37_Cutler-Orosi Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C326,MAX($F$1:F325)+1,\"n/a\")","v":"n/a"},"Cutler-Orosi Joint Unified School District",221885,221885,215885,215885]
[null,null,"57 Sequoias","57 SequoiasExeter Unified School District","27_Exeter Unified School District",{"$f":"IF(SUMMARY!$B$4=C327,MAX($F$1:F326)+1,\"n/a\")","v":"n/a"},"Exeter Unified School District",0,0,0,0]
[null,null,"57 Sequoias","57 SequoiasFarmersville Unified School District","31_Farmersville Unified School District",{"$f":"IF(SUMMARY!$B$4=C328,MAX($F$1:F327)+1,\"n/a\")","v":"n/a"},"Farmersville Unified School District",0,0,0,0]
[null,null,"57 Sequoias",{"$f":"C329&G329","v":"57 SequoiasHanford Joint Union High School District"},"293_Hanford Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C329,MAX($F$1:F328)+1,\"n/a\")","v":"n/a"},"Hanford Joint Union High School District",668604,668604,662604,662604]
[null,null,"57 Sequoias","57 SequoiasLindsay Unified School District","35_Lindsay Unified School District",{"$f":"IF(SUMMARY!$B$4=C330,MAX($F$1:F329)+1,\"n/a\")","v":"n/a"},"Lindsay Unified School District",0,0,0,0]
[null,null,"57 Sequoias","57 SequoiasSequoias Community College District","392_Sequoias Community College District",{"$f":"IF(SUMMARY!$B$4=C331,MAX($F$1:F330)+1,\"n/a\")","v":"n/a"},"Sequoias Community College District",252284,252284,252284,252284]
[null,null,"57 Sequoias","57 SequoiasTulare Joint Union High School District","33_Tulare Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C332,MAX($F$1:F331)+1,\"n/a\")","v":"n/a"},"Tulare Joint Union High School District",2812811,2812811,2806811,2806811]
[null,null,"57 Sequoias","57 SequoiasVisalia Unified School District","32_Visalia Unified School District",{"$f":"IF(SUMMARY!$B$4=C333,MAX($F$1:F332)+1,\"n/a\")","v":"n/a"},"Visalia Unified School District",4906903,4906903,4988607,4988607]
[null,null,"57 Sequoias","57 SequoiasWoodlake Unified School District","28_Woodlake Unified School District",{"$f":"IF(SUMMARY!$B$4=C334,MAX($F$1:F333)+1,\"n/a\")","v":"n/a"},"Woodlake Unified School District",0,0,0,0]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityAnderson Union High School District","79_Anderson Union High School District",{"$f":"IF(SUMMARY!$B$4=C335,MAX($F$1:F334)+1,\"n/a\")","v":"n/a"},"Anderson Union High School District",78708,78708,78708,78708]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityCorning Union High School District","45_Corning Union High School District",{"$f":"IF(SUMMARY!$B$4=C336,MAX($F$1:F335)+1,\"n/a\")","v":"n/a"},"Corning Union High School District",44500,44500,44500,44500]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityGateway Unified School District","77_Gateway Unified School District",{"$f":"IF(SUMMARY!$B$4=C337,MAX($F$1:F336)+1,\"n/a\")","v":"n/a"},"Gateway Unified School District",16000,16000,16000,16000]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityLos Molinos Unified School District","44_Los Molinos Unified School District",{"$f":"IF(SUMMARY!$B$4=C338,MAX($F$1:F337)+1,\"n/a\")","v":"n/a"},"Los Molinos Unified School District",16000,16000,16000,16000]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityMountain Valley Unified School District","40_Mountain Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C339,MAX($F$1:F338)+1,\"n/a\")","v":"n/a"},"Mountain Valley Unified School District",35503,35503,35503,35503]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityRed Bluff Joint Union High School District","43_Red Bluff Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C340,MAX($F$1:F339)+1,\"n/a\")","v":"n/a"},"Red Bluff Joint Union High School District",39665,39665,39665,39665]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityShasta County Office of Education","80_Shasta County Office of Education",{"$f":"IF(SUMMARY!$B$4=C341,MAX($F$1:F340)+1,\"n/a\")","v":"n/a"},"Shasta County Office of Education",6780,6780,6780,6780]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityShasta Union High School District","506_Shasta Union High School District",{"$f":"IF(SUMMARY!$B$4=C342,MAX($F$1:F341)+1,\"n/a\")","v":"n/a"},"Shasta Union High School District",125783,125783,125783,125783]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityShasta-Tehama-Trinity Joint Community College District","391_Shasta-Tehama-Trinity Joint Community College District",{"$f":"IF(SUMMARY!$B$4=C343,MAX($F$1:F342)+1,\"n/a\")","v":"n/a"},"Shasta-Tehama-Trinity Joint Community College District",544885,544885,570243,570243]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinitySouthern Trinity Joint Unified School District","41_Southern Trinity Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C344,MAX($F$1:F343)+1,\"n/a\")","v":"n/a"},"Southern Trinity Joint Unified School District",40014,40014,40014,40014]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityTehama County Office of Education","46_Tehama County Office of Education",{"$f":"IF(SUMMARY!$B$4=C345,MAX($F$1:F344)+1,\"n/a\")","v":"n/a"},"Tehama County Office of Education",24500,24500,24500,24500]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityTrinity Alps Unified School District","39_Trinity Alps Unified School District",{"$f":"IF(SUMMARY!$B$4=C346,MAX($F$1:F345)+1,\"n/a\")","v":"n/a"},"Trinity Alps Unified School District",44000,44000,44000,44000]
[null,null,"58 Shasta-Tehema-Trinity","58 Shasta-Tehema-TrinityTrinity County Office of Education","42_Trinity County Office of Education",{"$f":"IF(SUMMARY!$B$4=C347,MAX($F$1:F346)+1,\"n/a\")","v":"n/a"},"Trinity County Office of Education",19000,19000,19000,19000]
[null,null,"59 Sierra Joint","59 Sierra JointNevada Joint Union High School District","198_Nevada Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C348,MAX($F$1:F347)+1,\"n/a\")","v":"n/a"},"Nevada Joint Union High School District",295506,295506,295506,295506]
[null,null,"59 Sierra Joint","59 Sierra JointPlacer Union High School District","181_Placer Union High School District",{"$f":"IF(SUMMARY!$B$4=C349,MAX($F$1:F348)+1,\"n/a\")","v":"n/a"},"Placer Union High School District",1693493,1693493,1693493,1693493]
[null,null,"59 Sierra Joint","59 Sierra JointRoseville Joint Union High School District","180_Roseville Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C350,MAX($F$1:F349)+1,\"n/a\")","v":"n/a"},"Roseville Joint Union High School District",1065939,1065939,1037202,1037202]
[null,null,"59 Sierra Joint","59 Sierra JointSierra Joint Community College District","390_Sierra Joint Community College District",{"$f":"IF(SUMMARY!$B$4=C351,MAX($F$1:F350)+1,\"n/a\")","v":"n/a"},"Sierra Joint Community College District",30534,30534,25534,25534]
[null,null,"59 Sierra Joint","59 Sierra JointTahoe Truckee Unified School District","509_Tahoe Truckee Unified School District",{"$f":"IF(SUMMARY!$B$4=C352,MAX($F$1:F351)+1,\"n/a\")","v":"n/a"},"Tahoe Truckee Unified School District",66200,66200,135000,135000]
[null,null,"60 Solano","60 SolanoBenicia Unified School District","68_Benicia Unified School District",{"$f":"IF(SUMMARY!$B$4=C353,MAX($F$1:F352)+1,\"n/a\")","v":"n/a"},"Benicia Unified School District",16373,16373,147638,147638]
[null,null,"60 Solano","60 SolanoDixon Unified School District","67_Dixon Unified School District",{"$f":"IF(SUMMARY!$B$4=C354,MAX($F$1:F353)+1,\"n/a\")","v":"n/a"},"Dixon Unified School District",0,0,0,0]
[null,null,"60 Solano","60 SolanoFairfield-Suisun Unified School District","66_Fairfield-Suisun Unified School District",{"$f":"IF(SUMMARY!$B$4=C355,MAX($F$1:F354)+1,\"n/a\")","v":"n/a"},"Fairfield-Suisun Unified School District",954873,954873,1337408,1337408]
[null,null,"60 Solano","60 SolanoSolano County Community College District","388_Solano County Community College District",{"$f":"IF(SUMMARY!$B$4=C356,MAX($F$1:F355)+1,\"n/a\")","v":"n/a"},"Solano County Community College District",1269623,1269623,38010,38010]
[null,null,"60 Solano","60 SolanoSolano County Office of Education","69_Solano County Office of Education",{"$f":"IF(SUMMARY!$B$4=C357,MAX($F$1:F356)+1,\"n/a\")","v":"n/a"},"Solano County Office of Education",0,0,0,0]
[null,null,"60 Solano","60 SolanoTravis Unified School District","65_Travis Unified School District",{"$f":"IF(SUMMARY!$B$4=C358,MAX($F$1:F357)+1,\"n/a\")","v":"n/a"},"Travis Unified School District",0,0,0,0]
[null,null,"60 Solano","60 SolanoVacaville Unified School District","64_Vacaville Unified School District",{"$f":"IF(SUMMARY!$B$4=C359,MAX($F$1:F358)+1,\"n/a\")","v":"n/a"},"Vacaville Unified School District",106787,106787,647377,647377]
[null,null,"60 Solano","60 SolanoVallejo City Unified School District","63_Vallejo City Unified School District",{"$f":"IF(SUMMARY!$B$4=C360,MAX($F$1:F359)+1,\"n/a\")","v":"n/a"},"Vallejo City Unified School District",1347594,1347594,1563779,1563779]
[null,null,"61 Sonoma","61 SonomaPetaluma Joint Union High School District","59_Petaluma Joint Union High School District",{"$f":"IF(SUMMARY!$B$4=C361,MAX($F$1:F360)+1,\"n/a\")","v":"n/a"},"Petaluma Joint Union High School District",1270486,1270486,1294850,1294850]
[null,null,"61 Sonoma","61 SonomaSanta Rosa City Schools","58_Santa Rosa City Schools",{"$f":"IF(SUMMARY!$B$4=C362,MAX($F$1:F361)+1,\"n/a\")","v":"n/a"},"Santa Rosa City Schools",5000,5000,0,0]
[null,null,"61 Sonoma","61 SonomaSonoma County Community College District","387_Sonoma County Community College District",{"$f":"IF(SUMMARY!$B$4=C363,MAX($F$1:F362)+1,\"n/a\")","v":"n/a"},"Sonoma County Community College District",879949,879949,914377,914377]
[null,null,"61 Sonoma","61 SonomaSonoma County Office of Education","62_Sonoma County Office of Education",{"$f":"IF(SUMMARY!$B$4=C364,MAX($F$1:F363)+1,\"n/a\")","v":"n/a"},"Sonoma County Office of Education",200000,200000,200000,200000]
[null,null,"61 Sonoma","61 SonomaSonoma Valley Unified School District","57_Sonoma Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C365,MAX($F$1:F364)+1,\"n/a\")","v":"n/a"},"Sonoma Valley Unified School District",5000,5000,0,0]
[null,null,"61 Sonoma","61 SonomaWindsor Unified School District","56_Windsor Unified School District",{"$f":"IF(SUMMARY!$B$4=C366,MAX($F$1:F365)+1,\"n/a\")","v":"n/a"},"Windsor Unified School District",0,0,0,0]
[null,null,"62 South Orange","62 South OrangeCapistrano Unified School District","194_Capistrano Unified School District",{"$f":"IF(SUMMARY!$B$4=C367,MAX($F$1:F366)+1,\"n/a\")","v":"n/a"},"Capistrano Unified School District",1039691,1039691,1039691,1039691]
[null,null,"62 South Orange","62 South OrangeCoastline ROP","491_Coastline ROP",{"$f":"IF(SUMMARY!$B$4=C368,MAX($F$1:F367)+1,\"n/a\")","v":"n/a"},"Coastline ROP",0,0,0,0]
[null,null,"62 South Orange","62 South OrangeIrvine Unified School District","183_Irvine Unified School District",{"$f":"IF(SUMMARY!$B$4=C369,MAX($F$1:F368)+1,\"n/a\")","v":"n/a"},"Irvine Unified School District",300000,300000,300000,300000]
[null,null,"62 South Orange","62 South OrangeLaguna Beach Unified School District","190_Laguna Beach Unified School District",{"$f":"IF(SUMMARY!$B$4=C370,MAX($F$1:F369)+1,\"n/a\")","v":"n/a"},"Laguna Beach Unified School District",91735,91735,91735,91735]
[null,null,"62 South Orange","62 South OrangeOrange County Department of Education","489_Orange County Department of Education",{"$f":"IF(SUMMARY!$B$4=C371,MAX($F$1:F370)+1,\"n/a\")","v":"n/a"},"Orange County Department of Education",0,0,0,0]
[null,null,"62 South Orange","62 South OrangeSaddleback Valley Unified School District","185_Saddleback Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C372,MAX($F$1:F371)+1,\"n/a\")","v":"n/a"},"Saddleback Valley Unified School District",861712,861712,861712,861712]
[null,null,"62 South Orange","62 South OrangeSouth Coast Regional Occupational Program","490_South Coast Regional Occupational Program",{"$f":"IF(SUMMARY!$B$4=C373,MAX($F$1:F372)+1,\"n/a\")","v":"n/a"},"South Coast Regional Occupational Program",0,0,0,0]
[null,null,"62 South Orange","62 South OrangeSouth Orange County Community College District","386_South Orange County Community College District",{"$f":"IF(SUMMARY!$B$4=C374,MAX($F$1:F373)+1,\"n/a\")","v":"n/a"},"South Orange County Community College District",1397410,1397410,1463310,1463310]
[null,null,"62 South Orange","62 South OrangeTustin Unified School District","184_Tustin Unified School District",{"$f":"IF(SUMMARY!$B$4=C375,MAX($F$1:F374)+1,\"n/a\")","v":"n/a"},"Tustin Unified School District",822723,822723,822723,822723]
[null,null,"63 South Bay (Southwestern)","63 South Bay (Southwestern)Coronado Unified School District","126_Coronado Unified School District",{"$f":"IF(SUMMARY!$B$4=C376,MAX($F$1:F375)+1,\"n/a\")","v":"n/a"},"Coronado Unified School District",218660,218660,216001,216001]
[null,null,"63 South Bay (Southwestern)","63 South Bay (Southwestern)Southwestern Community College District","385_Southwestern Community College District",{"$f":"IF(SUMMARY!$B$4=C377,MAX($F$1:F376)+1,\"n/a\")","v":"n/a"},"Southwestern Community College District",626760,626760,440305,440305]
[null,null,"63 South Bay (Southwestern)","63 South Bay (Southwestern)Sweetwater Union High School District","119_Sweetwater Union High School District",{"$f":"IF(SUMMARY!$B$4=C378,MAX($F$1:F377)+1,\"n/a\")","v":"n/a"},"Sweetwater Union High School District",12824882,12824882,13072630,13072630]
[null,null,"64 State Center","64 State CenterCaruthers Unified School District","325_Caruthers Unified School District",{"$f":"IF(SUMMARY!$B$4=C379,MAX($F$1:F378)+1,\"n/a\")","v":"n/a"},"Caruthers Unified School District",93938,93938,93938,93938]
[null,null,"64 State Center","64 State CenterCentral Unified School District","331_Central Unified School District",{"$f":"IF(SUMMARY!$B$4=C380,MAX($F$1:F379)+1,\"n/a\")","v":"n/a"},"Central Unified School District",821593,821593,821593,821593]
[null,null,"64 State Center","64 State CenterChawanakee Unified School District","238_Chawanakee Unified School District",{"$f":"IF(SUMMARY!$B$4=C381,MAX($F$1:F380)+1,\"n/a\")","v":"n/a"},"Chawanakee Unified School District",61361,61361,61361,61361]
[null,null,"64 State Center","64 State CenterClovis Unified School District","340_Clovis Unified School District",{"$f":"IF(SUMMARY!$B$4=C382,MAX($F$1:F381)+1,\"n/a\")","v":"n/a"},"Clovis Unified School District",2429015,2429015,2429015,2429015]
[null,null,"64 State Center","64 State CenterDinuba Unified School District","29_Dinuba Unified School District",{"$f":"IF(SUMMARY!$B$4=C383,MAX($F$1:F382)+1,\"n/a\")","v":"n/a"},"Dinuba Unified School District",371051,371051,270598,270598]
[null,null,"64 State Center","64 State CenterFresno County Office of Education, ROP/CalWorks & Adult Corrections","342_Fresno County Office of Education, ROP/CalWorks & Adult Corrections",{"$f":"IF(SUMMARY!$B$4=C384,MAX($F$1:F383)+1,\"n/a\")","v":"n/a"},"Fresno County Office of Education, ROP/CalWorks & Adult Corrections",80652,80652,80652,80652]
[null,null,"64 State Center","64 State CenterFresno Unified School District","337_Fresno Unified School District",{"$f":"IF(SUMMARY!$B$4=C385,MAX($F$1:F384)+1,\"n/a\")","v":"n/a"},"Fresno Unified School District",5300393,5300393,5289429,5289429]
[null,null,"64 State Center","64 State CenterGolden Valley Unified School District","239_Golden Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C386,MAX($F$1:F385)+1,\"n/a\")","v":"n/a"},"Golden Valley Unified School District",42799,42799,42799,42799]
[null,null,"64 State Center","64 State CenterKings Canyon Joint Unified School District","335_Kings Canyon Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C387,MAX($F$1:F386)+1,\"n/a\")","v":"n/a"},"Kings Canyon Joint Unified School District",1054311,1054311,1054311,1054311]
[null,null,"64 State Center","64 State CenterMadera Unified School District","240_Madera Unified School District",{"$f":"IF(SUMMARY!$B$4=C388,MAX($F$1:F387)+1,\"n/a\")","v":"n/a"},"Madera Unified School District",954570,954570,954570,954570]
[null,null,"64 State Center","64 State CenterSanger Unified School District","334_Sanger Unified School District",{"$f":"IF(SUMMARY!$B$4=C389,MAX($F$1:F388)+1,\"n/a\")","v":"n/a"},"Sanger Unified School District",727579,727579,727579,727579]
[null,null,"64 State Center","64 State CenterSelma Unified School District","333_Selma Unified School District",{"$f":"IF(SUMMARY!$B$4=C390,MAX($F$1:F389)+1,\"n/a\")","v":"n/a"},"Selma Unified School District",470393,470393,470393,470393]
[null,null,"64 State Center","64 State CenterSierra Unified School District","327_Sierra Unified School District",{"$f":"IF(SUMMARY!$B$4=C391,MAX($F$1:F390)+1,\"n/a\")","v":"n/a"},"Sierra Unified School District",123454,123454,86254,86254]
[null,null,"64 State Center","64 State CenterState Center Community College District","384_State Center Community College District",{"$f":"IF(SUMMARY!$B$4=C392,MAX($F$1:F391)+1,\"n/a\")","v":"n/a"},"State Center Community College District",1083898,1083898,1586910,1586910]
[null,null,"64 State Center",{"$f":"C393&G393","v":"64 State CenterValley ROP JPA"},"341_Valley ROP JPA",{"$f":"IF(SUMMARY!$B$4=C393,MAX($F$1:F392)+1,\"n/a\")","v":"n/a"},"Valley ROP JPA",246219,246219,40326,40326]
[null,null,"64 State Center","64 State CenterYosemite Unified School District","237_Yosemite Unified School District",{"$f":"IF(SUMMARY!$B$4=C394,MAX($F$1:F393)+1,\"n/a\")","v":"n/a"},"Yosemite Unified School District",273023,273023,273023,273023]
[null,null,"65 Ventura County","65 Ventura CountyConejo Valley Unified School District","16_Conejo Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C395,MAX($F$1:F394)+1,\"n/a\")","v":"n/a"},"Conejo Valley Unified School District",1356434,1356434,1356434,1356434]
[null,null,"65 Ventura County","65 Ventura CountyFillmore Unified School District","21_Fillmore Unified School District",{"$f":"IF(SUMMARY!$B$4=C396,MAX($F$1:F395)+1,\"n/a\")","v":"n/a"},"Fillmore Unified School District",529629,529629,529629,529629]
[null,null,"65 Ventura County","65 Ventura CountyMoorpark Unified School District","15_Moorpark Unified School District",{"$f":"IF(SUMMARY!$B$4=C397,MAX($F$1:F396)+1,\"n/a\")","v":"n/a"},"Moorpark Unified School District",143218,143218,286426,286426]
[null,null,"65 Ventura County","65 Ventura CountyOjai Unified School District","20_Ojai Unified School District",{"$f":"IF(SUMMARY!$B$4=C398,MAX($F$1:F397)+1,\"n/a\")","v":"n/a"},"Ojai Unified School District",78000,78000,93000,93000]
[null,null,"65 Ventura County","65 Ventura CountyOxnard Union High School District","19_Oxnard Union High School District",{"$f":"IF(SUMMARY!$B$4=C399,MAX($F$1:F398)+1,\"n/a\")","v":"n/a"},"Oxnard Union High School District",2668403,2668403,2827147,2827147]
[null,null,"65 Ventura County","65 Ventura CountySanta Paula Unified School District","14_Santa Paula Unified School District",{"$f":"IF(SUMMARY!$B$4=C400,MAX($F$1:F399)+1,\"n/a\")","v":"n/a"},"Santa Paula Unified School District",294000,294000,335068,335068]
[null,null,"65 Ventura County","65 Ventura CountySimi Valley Unified School District","18_Simi Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C401,MAX($F$1:F400)+1,\"n/a\")","v":"n/a"},"Simi Valley Unified School District",4732915,4732915,4777915,4777915]
[null,null,"65 Ventura County","65 Ventura CountyVentura County Community College District","383_Ventura County Community College District",{"$f":"IF(SUMMARY!$B$4=C402,MAX($F$1:F401)+1,\"n/a\")","v":"n/a"},"Ventura County Community College District",312756,312756,0,0]
[null,null,"65 Ventura County","65 Ventura CountyVentura County Office of Education","22_Ventura County Office of Education",{"$f":"IF(SUMMARY!$B$4=C403,MAX($F$1:F402)+1,\"n/a\")","v":"n/a"},"Ventura County Office of Education",208932,208932,208932,208932]
[null,null,"65 Ventura County","65 Ventura CountyVentura Unified School District","17_Ventura Unified School District",{"$f":"IF(SUMMARY!$B$4=C404,MAX($F$1:F403)+1,\"n/a\")","v":"n/a"},"Ventura Unified School District",3976517,3976517,3976517,3976517]
[null,null,"66 Victor Valley","66 Victor ValleyApple Valley Unified School District","128_Apple Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C405,MAX($F$1:F404)+1,\"n/a\")","v":"n/a"},"Apple Valley Unified School District",367503,367503,387579,387579]
[null,null,"66 Victor Valley","66 Victor ValleyHesperia Unified School District","131_Hesperia Unified School District",{"$f":"IF(SUMMARY!$B$4=C406,MAX($F$1:F405)+1,\"n/a\")","v":"n/a"},"Hesperia Unified School District",590888,590888,693546,693546]
[null,null,"66 Victor Valley","66 Victor ValleyLucerne Valley Unified School District","130_Lucerne Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C407,MAX($F$1:F406)+1,\"n/a\")","v":"n/a"},"Lucerne Valley Unified School District",0,0,0,0]
[null,null,"66 Victor Valley","66 Victor ValleySnowline Joint Unified School District","132_Snowline Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C408,MAX($F$1:F407)+1,\"n/a\")","v":"n/a"},"Snowline Joint Unified School District",188557,188557,238300,238300]
[null,null,"66 Victor Valley","66 Victor ValleyVictor Valley Community College District","382_Victor Valley Community College District",{"$f":"IF(SUMMARY!$B$4=C409,MAX($F$1:F408)+1,\"n/a\")","v":"n/a"},"Victor Valley Community College District",495522,495522,331018,331018]
[null,null,"66 Victor Valley","66 Victor ValleyVictor Valley Union High School District","136_Victor Valley Union High School District",{"$f":"IF(SUMMARY!$B$4=C410,MAX($F$1:F409)+1,\"n/a\")","v":"n/a"},"Victor Valley Union High School District",383255,383255,418872,418872]
[null,null,"67 West Hills","67 West HillsArmona Union Elementary School District","7_Armona Union Elementary School District",{"$f":"IF(SUMMARY!$B$4=C411,MAX($F$1:F410)+1,\"n/a\")","v":"n/a"},"Armona Union Elementary School District",64500,64500,66800,66800]
[null,null,"67 West Hills","67 West HillsCoalinga/Huron Joint Unified School District","339_Coalinga/Huron Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C412,MAX($F$1:F411)+1,\"n/a\")","v":"n/a"},"Coalinga/Huron Joint Unified School District",64500,64500,66800,66800]
[null,null,"67 West Hills","67 West HillsFirebaugh-Las Deltas Joint Unified School District","332_Firebaugh-Las Deltas Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C413,MAX($F$1:F412)+1,\"n/a\")","v":"n/a"},"Firebaugh-Las Deltas Joint Unified School District",66478,66478,68778,68778]
[null,null,"67 West Hills","67 West HillsGolden Plains Unified School District","328_Golden Plains Unified School District",{"$f":"IF(SUMMARY!$B$4=C414,MAX($F$1:F413)+1,\"n/a\")","v":"n/a"},"Golden Plains Unified School District",64500,64500,66800,66800]
[null,null,"67 West Hills","67 West HillsKings County Office of Education","295_Kings County Office of Education",{"$f":"IF(SUMMARY!$B$4=C415,MAX($F$1:F414)+1,\"n/a\")","v":"n/a"},"Kings County Office of Education",0,0,0,0]
[null,null,"67 West Hills","67 West HillsLemoore Union High School District","292_Lemoore Union High School District",{"$f":"IF(SUMMARY!$B$4=C416,MAX($F$1:F415)+1,\"n/a\")","v":"n/a"},"Lemoore Union High School District",64500,64500,66800,66800]
[null,null,"67 West Hills","67 West HillsMendota Unified School District","329_Mendota Unified School District",{"$f":"IF(SUMMARY!$B$4=C417,MAX($F$1:F416)+1,\"n/a\")","v":"n/a"},"Mendota Unified School District",97117,97117,99417,99417]
[null,null,"67 West Hills","67 West HillsReef-Sunset Unified School District","291_Reef-Sunset Unified School District",{"$f":"IF(SUMMARY!$B$4=C418,MAX($F$1:F417)+1,\"n/a\")","v":"n/a"},"Reef-Sunset Unified School District",270481,270481,272781,272781]
[null,null,"67 West Hills","67 West HillsRiverdale Joint Unified School District","326_Riverdale Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C419,MAX($F$1:F418)+1,\"n/a\")","v":"n/a"},"Riverdale Joint Unified School District",109188,109188,111488,111488]
[null,null,"67 West Hills","67 West HillsWest Hills Community College District","381_West Hills Community College District",{"$f":"IF(SUMMARY!$B$4=C420,MAX($F$1:F419)+1,\"n/a\")","v":"n/a"},"West Hills Community College District",234000,234000,238616,238616]
[null,null,"68 West Kern","68 West KernMaricopa Unified School District","304_Maricopa Unified School District",{"$f":"IF(SUMMARY!$B$4=C421,MAX($F$1:F420)+1,\"n/a\")","v":"n/a"},"Maricopa Unified School District",0,0,0,0]
[null,null,"68 West Kern","68 West KernTaft Union High School District","300_Taft Union High School District",{"$f":"IF(SUMMARY!$B$4=C422,MAX($F$1:F421)+1,\"n/a\")","v":"n/a"},"Taft Union High School District",0,0,0,0]
[null,null,"68 West Kern","68 West KernWest Kern Community College District","380_West Kern Community College District",{"$f":"IF(SUMMARY!$B$4=C423,MAX($F$1:F422)+1,\"n/a\")","v":"n/a"},"West Kern Community College District",750000,750000,773016,773016]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Big Oak Flat-Groveland Unified School District","23_Big Oak Flat-Groveland Unified School District",{"$f":"IF(SUMMARY!$B$4=C424,MAX($F$1:F423)+1,\"n/a\")","v":"n/a"},"Big Oak Flat-Groveland Unified School District",52000,52000,34000,34000]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Calaveras County Office of Education","355_Calaveras County Office of Education",{"$f":"IF(SUMMARY!$B$4=C425,MAX($F$1:F424)+1,\"n/a\")","v":"n/a"},"Calaveras County Office of Education",96257,96257,105244,105244]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Ceres Unified School District","52_Ceres Unified School District",{"$f":"IF(SUMMARY!$B$4=C426,MAX($F$1:F425)+1,\"n/a\")","v":"n/a"},"Ceres Unified School District",622085,622085,632085,632085]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Modesto City Schools","53_Modesto City Schools",{"$f":"IF(SUMMARY!$B$4=C427,MAX($F$1:F426)+1,\"n/a\")","v":"n/a"},"Modesto City Schools",437044,437044,437044,437044]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Newman-Crows Landing Unified School District","50_Newman-Crows Landing Unified School District",{"$f":"IF(SUMMARY!$B$4=C428,MAX($F$1:F427)+1,\"n/a\")","v":"n/a"},"Newman-Crows Landing Unified School District",167596,167596,107503,107503]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Patterson Joint Unified School District","51_Patterson Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C429,MAX($F$1:F428)+1,\"n/a\")","v":"n/a"},"Patterson Joint Unified School District",376542,376542,336840,336840]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Riverbank Unified School District","497_Riverbank Unified School District",{"$f":"IF(SUMMARY!$B$4=C430,MAX($F$1:F429)+1,\"n/a\")","v":"n/a"},"Riverbank Unified School District",73255,73255,53255,53255]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Sonora Union High School District","25_Sonora Union High School District",{"$f":"IF(SUMMARY!$B$4=C431,MAX($F$1:F430)+1,\"n/a\")","v":"n/a"},"Sonora Union High School District",72000,72000,77350,77350]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Stanislaus County Office of Education","54_Stanislaus County Office of Education",{"$f":"IF(SUMMARY!$B$4=C432,MAX($F$1:F431)+1,\"n/a\")","v":"n/a"},"Stanislaus County Office of Education",233966,233966,248198,248198]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Summerville Union High School District","24_Summerville Union High School District",{"$f":"IF(SUMMARY!$B$4=C433,MAX($F$1:F432)+1,\"n/a\")","v":"n/a"},"Summerville Union High School District",75000,75000,75000,75000]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Tuolumne County Superintendent of Schools","26_Tuolumne County Superintendent of Schools",{"$f":"IF(SUMMARY!$B$4=C434,MAX($F$1:F433)+1,\"n/a\")","v":"n/a"},"Tuolumne County Superintendent of Schools",156500,156500,159953,159953]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Turlock Unified School District","48_Turlock Unified School District",{"$f":"IF(SUMMARY!$B$4=C435,MAX($F$1:F434)+1,\"n/a\")","v":"n/a"},"Turlock Unified School District",930551,930551,1128866,1128866]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Waterford Unified School District","49_Waterford Unified School District",{"$f":"IF(SUMMARY!$B$4=C436,MAX($F$1:F435)+1,\"n/a\")","v":"n/a"},"Waterford Unified School District",107840,107840,107840,107840]
[null,null,"69 Stanislaus Mother Lode (Yosemite)","69 Stanislaus Mother Lode (Yosemite)Yosemite Community College District","378_Yosemite Community College District",{"$f":"IF(SUMMARY!$B$4=C437,MAX($F$1:F436)+1,\"n/a\")","v":"n/a"},"Yosemite Community College District",663806,663806,643432,643432]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Colusa County Office of Education","354_Colusa County Office of Education",{"$f":"IF(SUMMARY!$B$4=C438,MAX($F$1:F437)+1,\"n/a\")","v":"n/a"},"Colusa County Office of Education",116519,116519,116519,116519]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Konocti Unified School District","288_Konocti Unified School District",{"$f":"IF(SUMMARY!$B$4=C439,MAX($F$1:F438)+1,\"n/a\")","v":"n/a"},"Konocti Unified School District",27277,27277,67277,67277]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Lake County Office of Education","290_Lake County Office of Education",{"$f":"IF(SUMMARY!$B$4=C440,MAX($F$1:F439)+1,\"n/a\")","v":"n/a"},"Lake County Office of Education",0,0,0,0]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Sutter County Office of Education","47_Sutter County Office of Education",{"$f":"IF(SUMMARY!$B$4=C441,MAX($F$1:F440)+1,\"n/a\")","v":"n/a"},"Sutter County Office of Education",605344,605344,605344,605344]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Woodland Joint Unified School District","11_Woodland Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C442,MAX($F$1:F441)+1,\"n/a\")","v":"n/a"},"Woodland Joint Unified School District",1324151,1324151,1324151,1324151]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Yolo County Office of Education","13_Yolo County Office of Education",{"$f":"IF(SUMMARY!$B$4=C443,MAX($F$1:F442)+1,\"n/a\")","v":"n/a"},"Yolo County Office of Education",180000,180000,180000,180000]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Yuba Community College District","377_Yuba Community College District",{"$f":"IF(SUMMARY!$B$4=C444,MAX($F$1:F443)+1,\"n/a\")","v":"n/a"},"Yuba Community College District",705053,705053,644457,644457]
[null,null,"70 North Central (Yuba)","70 North Central (Yuba)Yuba County Office of Education","10_Yuba County Office of Education",{"$f":"IF(SUMMARY!$B$4=C445,MAX($F$1:F444)+1,\"n/a\")","v":"n/a"},"Yuba County Office of Education",0,0,60000,60000]
[null,null,"71 Siskiyous","71 SiskiyousButte Valley Unified School District","71_Butte Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C446,MAX($F$1:F445)+1,\"n/a\")","v":"n/a"},"Butte Valley Unified School District",76332,76332,76332,76332]
[null,null,"71 Siskiyous","71 SiskiyousDunsmuir High School District","494_Dunsmuir High School District",{"$f":"IF(SUMMARY!$B$4=C447,MAX($F$1:F446)+1,\"n/a\")","v":"n/a"},"Dunsmuir High School District",71980,71980,71980,71980]
[null,null,"71 Siskiyous","71 SiskiyousScott Valley Unified School District","70_Scott Valley Unified School District",{"$f":"IF(SUMMARY!$B$4=C448,MAX($F$1:F447)+1,\"n/a\")","v":"n/a"},"Scott Valley Unified School District",102359,102359,102359,102359]
[null,null,"71 Siskiyous","71 SiskiyousSiskiyou County Office of Education","75_Siskiyou County Office of Education",{"$f":"IF(SUMMARY!$B$4=C449,MAX($F$1:F448)+1,\"n/a\")","v":"n/a"},"Siskiyou County Office of Education",8333,8333,8333,8333]
[null,null,"71 Siskiyous","71 SiskiyousSiskiyou Joint Community College District","389_Siskiyou Joint Community College District",{"$f":"IF(SUMMARY!$B$4=C450,MAX($F$1:F449)+1,\"n/a\")","v":"n/a"},"Siskiyou Joint Community College District",182494,182494,207812,207812]
[null,null,"71 Siskiyous","71 SiskiyousSiskiyou Training and Employment Program*","6_Siskiyou Training and Employment Program*",{"$f":"IF(SUMMARY!$B$4=C451,MAX($F$1:F450)+1,\"n/a\")","v":"n/a"},"Siskiyou Training and Employment Program*",17857,17857,17857,17857]
[null,null,"71 Siskiyous","71 SiskiyousSiskiyou Union High School District","73_Siskiyou Union High School District",{"$f":"IF(SUMMARY!$B$4=C452,MAX($F$1:F451)+1,\"n/a\")","v":"n/a"},"Siskiyou Union High School District",124150,124150,124150,124150]
[null,null,"71 Siskiyous","71 SiskiyousTulelake Basin Joint Unified School District","213_Tulelake Basin Joint Unified School District",{"$f":"IF(SUMMARY!$B$4=C453,MAX($F$1:F452)+1,\"n/a\")","v":"n/a"},"Tulelake Basin Joint Unified School District",71980,71980,71980,71980]
[null,null,"71 Siskiyous","71 SiskiyousYreka Union High School District","72_Yreka Union High School District",{"$f":"IF(SUMMARY!$B$4=C454,MAX($F$1:F453)+1,\"n/a\")","v":"n/a"},"Yreka Union High School District",220114,220114,220114,220114]

{"sheet":"SUMMARY","index":1,"n_rows":782,"n_cols":23,"rows_kept":782,"cut":false,"hidden":false,"merged":[[37,11,37,17],[30,11,30,17],[8,11,9,18],[45,11,46,18],[157,11,158,18],[195,11,196,18],[233,11,234,18],[102,11,102,17],[10,1,10,2],[24,1,24,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[8,3,8,9],[9,3,9,5],[9,6,9,8],[9,9,10,9],[30,1,30,2],[31,1,31,2],[31,11,31,17],[32,1,32,2],[32,11,32,17],[11,1,11,2],[25,1,25,2],[26,1,26,2],[28,1,28,2],[28,11,28,17],[29,1,29,2],[29,11,29,17],[17,1,17,2],[18,1,18,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[55,1,55,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[1,3,1,18],[42,2,42,6],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[3,1,3,4],[33,1,33,2],[33,11,33,17],[34,1,34,2],[34,11,34,17],[35,1,35,2],[35,11,35,17],[36,1,36,2],[36,11,36,17],[66,1,66,2],[66,11,66,17],[67,1,67,2],[67,11,67,17],[68,1,68,2],[68,11,68,17],[61,1,61,2],[62,1,62,2],[63,1,63,2],[65,1,65,2],[65,11,65,17],[72,1,72,2],[72,11,72,17],[73,1,73,2],[73,11,73,17],[74,11,74,17],[87,1,87,2],[69,1,69,2],[69,11,69,17],[70,1,70,2],[70,11,70,17],[71,1,71,2],[71,11,71,17],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[82,11,83,18],[79,2,79,6],[98,1,98,2],[99,1,99,2],[100,1,100,2],[102,1,102,2],[92,1,92,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[121,9,122,9],[120,11,121,18],[117,2,117,6],[109,1,109,2],[110,1,110,2],[111,11,111,17],[103,11,103,17],[104,11,104,17],[105,11,105,17],[106,11,106,17],[107,11,107,17],[108,11,108,17],[109,11,109,17],[110,11,110,17],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[121,3,121,5],[121,6,121,8],[125,1,125,2],[136,1,136,2],[137,1,137,2],[138,1,138,2],[140,1,140,2],[140,11,140,17],[130,1,130,2],[132,1,132,2],[133,1,133,2],[134,1,134,2],[135,1,135,2],[155,14,155,15],[144,1,144,2],[144,11,144,17],[145,1,145,2],[145,11,145,17],[146,1,146,2],[146,11,146,17],[141,1,141,2],[141,11,141,17],[142,1,142,2],[142,11,142,17],[143,1,143,2],[143,11,143,17],[154,2,154,6],[147,1,147,2],[147,11,147,17],[148,1,148,2],[148,11,148,17],[149,11,149,17],[152,14,152,15],[153,14,153,15],[154,14,154,15],[163,1,163,2],[164,1,164,2],[165,1,165,2],[166,1,166,2],[159,1,159,2],[160,1,160,2],[161,1,161,2],[157,3,157,9],[158,3,158,5],[158,6,158,8],[158,9,159,9],[162,1,162,2],[173,1,173,2],[174,1,174,2],[175,1,175,2],[177,1,177,2],[177,11,177,17],[167,1,167,2],[169,1,169,2],[170,1,170,2],[171,1,171,2],[172,1,172,2],[193,14,193,15],[181,1,181,2],[181,11,181,17],[182,1,182,2],[182,11,182,17],[183,1,183,2],[183,11,183,17],[178,1,178,2],[178,11,178,17],[179,1,179,2],[179,11,179,17],[180,1,180,2],[180,11,180,17],[192,2,192,6],[184,1,184,2],[184,11,184,17],[185,1,185,2],[185,11,185,17],[186,11,186,17],[190,14,190,15],[191,14,191,15],[192,14,192,15],[201,1,201,2],[202,1,202,2],[203,1,203,2],[204,1,204,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[195,3,195,9],[196,3,196,5],[196,6,196,8],[196,9,197,9],[200,1,200,2],[211,1,211,2],[212,1,212,2],[213,1,213,2],[215,1,215,2],[215,11,215,17],[205,1,205,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[231,14,231,15],[219,1,219,2],[219,11,219,17],[220,1,220,2],[220,11,220,17],[221,1,221,2],[221,11,221,17],[216,1,216,2],[216,11,216,17],[217,1,217,2],[217,11,217,17],[218,1,218,2],[218,11,218,17],[230,2,230,6],[222,1,222,2],[222,11,222,17],[223,1,223,2],[223,11,223,17],[224,11,224,17],[228,14,228,15],[229,14,229,15],[230,14,230,15],[239,1,239,2],[240,1,240,2],[241,1,241,2],[242,1,242,2],[235,1,235,2],[236,1,236,2],[237,1,237,2],[233,3,233,9],[234,3,234,5],[234,6,234,8],[234,9,235,9],[238,1,238,2],[249,1,249,2],[250,1,250,2],[251,1,251,2],[253,1,253,2],[253,11,253,17],[243,1,243,2],[245,1,245,2],[246,1,246,2],[247,1,247,2],[248,1,248,2],[268,14,268,15],[257,1,257,2],[257,11,257,17],[258,1,258,2],[258,11,258,17],[259,1,259,2],[259,11,259,17],[254,1,254,2],[254,11,254,17],[255,1,255,2],[255,11,255,17],[256,1,256,2],[256,11,256,17],[267,2,267,6],[260,1,260,2],[260,11,260,17],[261,1,261,2],[261,11,261,17],[262,11,262,17],[265,14,265,15],[266,14,266,15],[267,14,267,15],[276,1,276,2],[277,1,277,2],[278,1,278,2],[279,1,279,2],[272,1,272,2],[273,1,273,2],[274,1,274,2],[270,3,270,9],[271,3,271,5],[271,6,271,8],[271,9,272,9],[275,1,275,2],[286,1,286,2],[287,1,287,2],[288,1,288,2],[290,1,290,2],[290,11,290,17],[280,1,280,2],[282,1,282,2],[283,1,283,2],[284,1,284,2],[285,1,285,2],[294,1,294,2],[294,11,294,17],[295,1,295,2],[295,11,295,17],[296,1,296,2],[296,11,296,17],[291,1,291,2],[291,11,291,17],[292,1,292,2],[292,11,292,17],[293,1,293,2],[293,11,293,17],[304,2,304,6],[297,1,297,2],[297,11,297,17],[298,1,298,2],[298,11,298,17],[299,11,299,17],[302,14,302,15],[303,14,303,15],[304,14,304,15],[312,1,312,2],[313,1,313,2],[314,1,314,2],[315,1,315,2],[316,1,316,2],[309,1,309,2],[310,1,310,2],[311,1,311,2],[307,3,307,9],[308,3,308,5],[308,6,308,8],[308,9,309,9],[323,1,323,2],[324,1,324,2],[325,1,325,2],[327,1,327,2],[327,11,327,17],[317,1,317,2],[319,1,319,2],[320,1,320,2],[321,1,321,2],[322,1,322,2],[331,1,331,2],[331,11,331,17],[332,1,332,2],[332,11,332,17],[333,1,333,2],[333,11,333,17],[328,1,328,2],[328,11,328,17],[329,1,329,2],[329,11,329,17],[330,1,330,2],[330,11,330,17],[341,2,341,6],[334,1,334,2],[334,11,334,17],[335,1,335,2],[335,11,335,17],[336,11,336,17],[339,14,339,15],[340,14,340,15],[341,14,341,15],[349,1,349,2],[350,1,350,2],[351,1,351,2],[352,1,352,2],[353,1,353,2],[346,1,346,2],[347,1,347,2],[348,1,348,2],[344,3,344,9],[345,3,345,5],[345,6,345,8],[345,9,346,9],[360,1,360,2],[361,1,361,2],[362,1,362,2],[364,1,364,2],[364,11,364,17],[354,1,354,2],[356,1,356,2],[357,1,357,2],[358,1,358,2],[359,1,359,2],[368,1,368,2],[368,11,368,17],[369,1,369,2],[369,11,369,17],[370,1,370,2],[370,11,370,17],[365,1,365,2],[365,11,365,17],[366,1,366,2],[366,11,366,17],[367,1,367,2],[367,11,367,17],[383,1,383,2],[384,1,384,2],[385,1,385,2],[381,3,381,9],[382,3,382,5],[382,6,382,8],[382,9,383,9],[378,2,378,6],[371,1,371,2],[372,1,372,2],[391,1,391,2],[393,1,393,2],[394,1,394,2],[395,1,395,2],[396,1,396,2],[386,1,386,2],[387,1,387,2],[388,1,388,2],[389,1,389,2],[390,1,390,2],[402,1,402,2],[402,11,402,17],[403,1,403,2],[403,11,403,17],[404,1,404,2],[404,11,404,17],[397,1,397,2],[398,1,398,2],[399,1,399,2],[401,1,401,2],[401,11,401,17],[415,2,415,6],[408,1,408,2],[408,11,408,17],[409,1,409,2],[409,11,409,17],[410,11,410,17],[405,1,405,2],[405,11,405,17],[406,1,406,2],[406,11,406,17],[407,1,407,2],[407,11,407,17],[423,1,423,2],[424,1,424,2],[425,1,425,2],[426,1,426,2],[427,1,427,2],[420,1,420,2],[421,1,421,2],[422,1,422,2],[418,3,418,9],[419,3,419,5],[419,6,419,8],[419,9,420,9],[434,1,434,2],[435,1,435,2],[436,1,436,2],[438,1,438,2],[438,11,438,17],[428,1,428,2],[430,1,430,2],[431,1,431,2],[432,1,432,2],[433,1,433,2],[442,1,442,2],[442,11,442,17],[443,1,443,2],[443,11,443,17],[444,1,444,2],[444,11,444,17],[439,1,439,2],[439,11,439,17],[440,1,440,2],[440,11,440,17],[441,1,441,2],[441,11,441,17],[452,2,452,6],[445,1,445,2],[445,11,445,17],[446,1,446,2],[446,11,446,17],[447,11,447,17],[450,14,450,15],[451,14,451,15],[452,14,452,15],[460,1,460,2],[461,1,461,2],[462,1,462,2],[463,1,463,2],[464,1,464,2],[457,1,457,2],[458,1,458,2],[459,1,459,2],[455,3,455,9],[456,3,456,5],[456,6,456,8],[456,9,457,9],[471,1,471,2],[472,1,472,2],[473,1,473,2],[475,1,475,2],[465,1,465,2],[467,1,467,2],[468,1,468,2],[469,1,469,2],[470,1,470,2],[489,2,489,6],[482,1,482,2],[483,1,483,2],[479,1,479,2],[480,1,480,2],[481,1,481,2],[476,1,476,2],[477,1,477,2],[478,1,478,2],[497,1,497,2],[498,1,498,2],[499,1,499,2],[500,1,500,2],[501,1,501,2],[494,1,494,2],[495,1,495,2],[496,1,496,2],[492,3,492,9],[493,3,493,5],[493,6,493,8],[493,9,494,9],[513,1,513,2],[514,1,514,2],[515,1,515,2],[508,1,508,2],[509,1,509,2],[510,1,510,2],[512,1,512,2],[502,1,502,2],[504,1,504,2],[505,1,505,2],[506,1,506,2],[507,1,507,2],[526,2,526,6],[519,1,519,2],[520,1,520,2],[516,1,516,2],[517,1,517,2],[518,1,518,2],[517,11,517,17],[518,11,518,17],[519,11,519,17],[520,11,520,17],[521,11,521,17],[534,1,534,2],[535,1,535,2],[536,1,536,2],[537,1,537,2],[538,1,538,2],[531,1,531,2],[532,1,532,2],[533,1,533,2],[529,3,529,9],[530,3,530,5],[530,6,530,8],[530,9,531,9],[550,1,550,2],[551,1,551,2],[552,1,552,2],[545,1,545,2],[546,1,546,2],[547,1,547,2],[549,1,549,2],[539,1,539,2],[541,1,541,2],[542,1,542,2],[543,1,543,2],[544,1,544,2],[563,2,563,6],[556,1,556,2],[557,1,557,2],[553,1,553,2],[554,1,554,2],[555,1,555,2],[561,14,561,15],[562,14,562,15],[563,14,563,15],[558,11,558,17],[571,1,571,2],[572,1,572,2],[573,1,573,2],[574,1,574,2],[575,1,575,2],[568,1,568,2],[569,1,569,2],[570,1,570,2],[566,3,566,9],[567,3,567,5],[567,6,567,8],[567,9,568,9],[582,1,582,2],[583,1,583,2],[584,1,584,2],[586,1,586,2],[576,1,576,2],[578,1,578,2],[579,1,579,2],[580,1,580,2],[581,1,581,2],[600,2,600,6],[593,1,593,2],[594,1,594,2],[590,1,590,2],[591,1,591,2],[592,1,592,2],[587,1,587,2],[588,1,588,2],[589,1,589,2],[608,1,608,2],[609,1,609,2],[610,1,610,2],[611,1,611,2],[612,1,612,2],[605,1,605,2],[606,1,606,2],[607,1,607,2],[603,3,603,9],[604,3,604,5],[604,6,604,8],[604,9,605,9],[624,1,624,2],[625,1,625,2],[626,1,626,2],[619,1,619,2],[620,1,620,2],[621,1,621,2],[623,1,623,2],[613,1,613,2],[615,1,615,2],[616,1,616,2],[617,1,617,2],[618,1,618,2],[637,2,637,6],[630,1,630,2],[631,1,631,2],[627,1,627,2],[628,1,628,2],[629,1,629,2],[628,11,628,17],[629,11,629,17],[630,11,630,17],[631,11,631,17],[632,11,632,17],[645,1,645,2],[646,1,646,2],[647,1,647,2],[648,1,648,2],[649,1,649,2],[642,1,642,2],[643,1,643,2],[644,1,644,2],[640,3,640,9],[641,3,641,5],[641,6,641,8],[641,9,642,9],[661,1,661,2],[662,1,662,2],[663,1,663,2],[656,1,656,2],[657,1,657,2],[658,1,658,2],[660,1,660,2],[650,1,650,2],[652,1,652,2],[653,1,653,2],[654,1,654,2],[655,1,655,2],[674,2,674,6],[667,1,667,2],[668,1,668,2],[664,1,664,2],[665,1,665,2],[666,1,666,2],[672,14,672,15],[673,14,673,15],[674,14,674,15],[669,11,669,17],[682,1,682,2],[683,1,683,2],[684,1,684,2],[685,1,685,2],[686,1,686,2],[679,1,679,2],[680,1,680,2],[681,1,681,2],[677,3,677,9],[678,3,678,5],[678,6,678,8],[678,9,679,9],[693,1,693,2],[694,1,694,2],[695,1,695,2],[697,1,697,2],[687,1,687,2],[689,1,689,2],[690,1,690,2],[691,1,691,2],[692,1,692,2],[711,2,711,6],[704,1,704,2],[705,1,705,2],[701,1,701,2],[702,1,702,2],[703,1,703,2],[698,1,698,2],[699,1,699,2],[700,1,700,2],[719,1,719,2],[720,1,720,2],[721,1,721,2],[722,1,722,2],[723,1,723,2],[716,1,716,2],[717,1,717,2],[718,1,718,2],[714,3,714,9],[715,3,715,5],[715,6,715,8],[715,9,716,9],[735,1,735,2],[736,1,736,2],[737,1,737,2],[730,1,730,2],[731,1,731,2],[732,1,732,2],[734,1,734,2],[724,1,724,2],[726,1,726,2],[727,1,727,2],[728,1,728,2],[729,1,729,2],[752,11,753,18],[741,1,741,2],[742,1,742,2],[754,1,754,2],[755,1,755,2],[738,1,738,2],[739,1,739,2],[740,1,740,2],[739,11,739,17],[740,11,740,17],[741,11,741,17],[742,11,742,17],[743,11,743,17],[756,1,756,2],[749,2,749,6],[762,1,762,2],[764,1,764,2],[765,1,765,2],[766,1,766,2],[767,1,767,2],[757,1,757,2],[758,1,758,2],[759,1,759,2],[760,1,760,2],[761,1,761,2],[752,3,752,9],[753,3,753,5],[753,6,753,8],[753,9,754,9],[773,1,773,2],[774,1,774,2],[775,1,775,2],[768,1,768,2],[769,1,769,2],[770,1,770,2],[772,1,772,2],[779,1,779,2],[780,1,780,2],[776,1,776,2],[777,1,777,2],[778,1,778,2],[45,3,45,9],[46,3,46,5],[46,6,46,8],[46,9,47,9],[82,3,82,9],[83,3,83,5],[83,6,83,8],[83,9,84,9],[120,3,120,9],[3,14,3,15],[4,14,4,15],[5,14,5,15],[6,14,6,15],[40,14,40,15],[41,14,41,15],[42,14,42,15],[714,11,715,18],[677,11,678,18],[640,11,641,18],[603,11,604,18],[566,11,567,18],[529,11,530,18],[492,11,493,18],[455,11,456,18],[418,11,419,18],[381,11,382,18],[344,11,345,18],[371,11,371,17],[372,11,372,17],[373,11,373,17],[307,11,308,18],[305,14,305,15],[270,11,271,18],[43,14,43,15],[77,14,77,15],[78,14,78,15],[79,14,79,15],[80,14,80,15],[115,14,115,15],[116,14,116,15],[117,14,117,15],[118,14,118,15],[342,14,342,15],[376,14,376,15],[377,14,377,15],[378,14,378,15],[379,14,379,15],[413,14,413,15],[414,14,414,15],[415,14,415,15],[416,14,416,15],[453,14,453,15],[487,14,487,15],[488,14,488,15],[489,14,489,15],[490,14,490,15],[524,14,524,15],[525,14,525,15],[526,14,526,15],[527,14,527,15],[475,11,475,17],[476,11,476,17],[477,11,477,17],[478,11,478,17],[479,11,479,17],[480,11,480,17],[481,11,481,17],[482,11,482,17],[483,11,483,17],[484,11,484,17],[512,11,512,17],[513,11,513,17],[514,11,514,17],[515,11,515,17],[516,11,516,17],[564,14,564,15],[598,14,598,15],[599,14,599,15],[600,14,600,15],[601,14,601,15],[635,14,635,15],[636,14,636,15],[637,14,637,15],[638,14,638,15],[586,11,586,17],[587,11,587,17],[588,11,588,17],[589,11,589,17],[590,11,590,17],[591,11,591,17],[592,11,592,17],[593,11,593,17],[594,11,594,17],[595,11,595,17],[623,11,623,17],[624,11,624,17],[625,11,625,17],[626,11,626,17],[627,11,627,17],[675,14,675,15],[709,14,709,15],[710,14,710,15],[711,14,711,15],[712,14,712,15],[747,14,747,15],[748,14,748,15],[749,14,749,15],[750,14,750,15],[697,11,697,17],[698,11,698,17],[699,11,699,17],[700,11,700,17],[701,11,701,17],[702,11,702,17],[703,11,703,17],[704,11,704,17],[705,11,705,17],[706,11,706,17],[734,11,734,17],[735,11,735,17],[736,11,736,17],[737,11,737,17],[738,11,738,17],[549,11,549,17],[550,11,550,17],[551,11,551,17],[552,11,552,17],[553,11,553,17],[554,11,554,17],[555,11,555,17],[556,11,556,17],[557,11,557,17],[660,11,660,17],[661,11,661,17],[662,11,662,17],[663,11,663,17],[664,11,664,17],[665,11,665,17],[666,11,666,17],[667,11,667,17],[668,11,668,17],[781,11,781,17],[772,11,772,17],[773,11,773,17],[774,11,774,17],[775,11,775,17],[776,11,776,17],[777,11,777,17],[778,11,778,17],[779,11,779,17],[780,11,780,17]]}
[]
[null,"r3",null,"Consortium Expenditures Workbook"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
[null,"25 Lassen",null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R4","v":867080},{"$f":"SUMIFS(Sheet1!H:H,Sheet1!C:C,B4)","v":867080},{"$f":"SUMIFS(Sheet1!J:J,Sheet1!C:C,B4)","v":892858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q4=F19,\" - \",IF(Q4-F19>0,TEXT(Q4-F19,\"$#,###\")&\" ▼\",TEXT(ABS(Q4-F19),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I19=R4,\" - \",IF(R4-I19>0,TEXT(R4-I19,\"$#,###\")&\" ▼\",TEXT(ABS(R4-I19),\"$#,###\")&\" ▲\"))","v":"$726,840 ▼"},{"$f":"IF(L19=S4,\" - \",IF(S4-L19>0,TEXT(S4-L19,\"$#,###\")&\" ▼\",TEXT(ABS(S4-L19),\"$#,###\")&\" ▲\"))","v":"$2,500 ▲"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F27=Q4,\" - \",IF(Q4-F27>0,TEXT(Q4-F27,\"$#,###\")&\" ▼\",TEXT(ABS(Q4-F27),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I27=R4,\" - \",IF(R4-I27>0,TEXT(R4-I27,\"$#,###\")&\" ▼\",TEXT(ABS(R4-I27),\"$#,###\")&\" ▲\"))","v":"$724,557 ▼"},{"$f":"IF(L27=S4,\" - \",IF(S4-L27>0,TEXT(S4-L27,\"$#,###\")&\" ▼\",TEXT(ABS(S4-L27),\"$#,###\")&\" ▲\"))","v":"$2,500 ▲"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F38=Q4,\" - \",IF(Q4-F38>0,TEXT(Q4-F38,\"$#,###\")&\" ▼\",TEXT(ABS(Q4-F38),\"$#,###\")&\" ▲\"))","v":"$190,516 ▼"},{"$f":"IF(I38=R4,\" - \",IF(R4-I38>0,TEXT(R4-I38,\"$#,###\")&\" ▼\",TEXT(ABS(R4-I38),\"$#,###\")&\" ▲\"))","v":"$564,210 ▼"}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[null,"3.1a Adult education (ABE, ASE, Basic Skills)",null,{"$f":"SUMIFS(D$49:D$782,$B$49:$B$782,$B12)","v":27080},835000,{"$f":"SUM(D12:E12)","v":862080},24941,115298.63,{"$f":"SUM(G12:H12)","v":140239.63},{"$f":"IF(F12-I12=0,0,IF(F12-I12>0,TEXT(ABS(F12-I12),\"$#,###\")&\" ▼\",TEXT(ABS(F12-I12),\"$#,###\")&\" ▲\"))","v":"$721,840 ▼"},null,{"$f":"SUMIFS(L$49:L$782,$B$49:$B$782,$B12)","v":883358},0,0,0,0,0,0,{"$f":"SUM(L12:R12)","v":883358}]
[null,"3.1b English as a second language",null,0,0,{"$f":"SUM(D13:E13)","v":0},0,0,{"$f":"SUM(G13:H13)","v":0},{"$f":"IF(F13-I13=0,0,IF(F13-I13>0,TEXT(ABS(F13-I13),\"$#,###\")&\" ▼\",TEXT(ABS(F13-I13),\"$#,###\")&\" ▲\"))","v":0},null,0,0,0,0,0,0,0,0]
[null,"3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"3.1d Career and technical training",null,0,5000,5000,0,0,0,"$5,000 ▼",null,12000,0,0,0,0,0,0,12000]
[null,"3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D12:D18)","v":27080},840000,{"$f":"SUM(F12:F18)","v":867080},{"$f":"SUM(G12:G18)","v":24941},{"$f":"SUM(H12:H18)","v":115298.63},{"$f":"SUM(I12:I18)","v":140239.63},{"$f":"IF(F19-I19=0,0,IF(F19-I19>0,TEXT(ABS(F19-I19),\"$#,###\")&\" ▼\",TEXT(ABS(F19-I19),\"$#,###\")&\" ▲\"))","v":"$726,840 ▼"},null,{"$f":"SUM(L12:L18)","v":895358},0,0,0,0,0,0,{"$f":"SUM(S12:S18)","v":895358}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[null,"5.1a Obj. 3: Seamless Transition",null,{"$f":"SUMIFS(D$49:D$782,$B$49:$B$782,$B22)","v":0},0,{"$f":"SUM(D22:E22)","v":0},{"$f":"SUMIFS(G$49:G$782,$B$49:$B$782,$B22)","v":0},0,{"$f":"SUM(G22:H22)","v":0},{"$f":"IF(F22-I22=0,0,IF(F22-I22>0,TEXT(ABS(F22-I22),\"$#,###\")&\" ▼\",TEXT(ABS(F22-I22),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUMIFS(L$49:L$782,$B$49:$B$782,$B22)","v":0},0,0,0,0,0,0,{"$f":"SUM(L22:R22)","v":0}]
[null,"5.1b Obj. 4: Gaps in Services",null,27080,840000,{"$f":"SUM(D23:E23)","v":867080},{"$f":"SUMIFS(G$49:G$782,$B$49:$B$782,$B23)","v":24941},117582.31,{"$f":"SUM(G23:H23)","v":142523.31},{"$f":"IF(F23-I23=0,0,IF(F23-I23>0,TEXT(ABS(F23-I23),\"$#,###\")&\" ▼\",TEXT(ABS(F23-I23),\"$#,###\")&\" ▲\"))","v":"$724,557 ▼"},null,895358,0,0,0,0,0,0,{"$f":"SUM(L23:R23)","v":895358}]
[null,"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"SUM(L24:R24)","v":0}]
[null,"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"SUM(L25:R25)","v":0}]
[null,"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"SUM(L26:R26)","v":0}]
[null,"Total",null,{"$f":"SUM(D22:D26)","v":27080},{"$f":"SUM(E22:E26)","v":840000},{"$f":"SUM(F22:F26)","v":867080},{"$f":"SUM(G22:G26)","v":24941},{"$f":"SUM(H22:H26)","v":117582.31},{"$f":"SUM(I22:I26)","v":142523.31},"$724,557 ▼",null,{"$f":"SUM(L22:L26)","v":895358},0,0,0,0,0,0,{"$f":"SUM(S22:S26)","v":895358}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[null,"1000 Instructional Salaries",null,{"$f":"SUMIFS(D$49:D$782,$B$49:$B$782,$B30)","v":0},2700,{"$f":"SUM(D30:E30)","v":2700},3211,9816.26,{"$f":"SUM(G30:H30)","v":13027.26},{"$f":"IF(F30-I30=0,0,IF(F30-I30>0,TEXT(ABS(F30-I30),\"$#,###\")&\" ▼\",TEXT(ABS(F30-I30),\"$#,###\")&\" ▲\"))","v":"$10,327 ▲"}]
[null,"2000 NonInstructional Salaries",null,0,63092,{"$f":"SUM(D31:E31)","v":63092},5302,42954,{"$f":"SUM(G31:H31)","v":48256},{"$f":"IF(F31-I31=0,0,IF(F31-I31>0,TEXT(ABS(F31-I31),\"$#,###\")&\" ▼\",TEXT(ABS(F31-I31),\"$#,###\")&\" ▲\"))","v":"$14,836 ▼"}]
[null,"3000 Employee Benefits",null,0,31087,31087,2929,19094.150000000001,22023.15,"$9,064 ▼"]
[null,"4000 Supplies and Materials",null,0,3016,3016,1722,16355,18077,"$15,061 ▲"]
[null,"5000 Other Operating Expenses",null,0,386169,386169,9350,119210,128560,"$257,609 ▼"]
[null,"6000 Capital Outlay",null,0,111350,111350,0,31350,31350,"$80,000 ▼"]
[null,"7000 Other Outgo",null,0,35150,35150,0,35150,35150,0,null,null,null,null,null,null,null,null,"Key"]
[null,"Indirect / Administration",null,{"$f":"SUMIFS(D$49:D$782,$B$49:$B$782,$B37)","v":0},44000,44000,2427,4000,6427,"$37,573 ▼",null,null,null,null,null,null,null,null,"▼ = Under"]
[null,"Total",null,{"$f":"SUM(D30:D37)","v":0},676564,676564,24941,277929.41000000003,302870.41000000003,"$373,694 ▼",null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(1,Sheet1!F:G,2,FALSE),\"\")","v":"Big Valley Joint Unified School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R41","v":2139},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U49,Sheet1!E:E,0)),\"\")","v":2139},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U49,Sheet1!E:E,0)),\"\")","v":7500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q41=F56,\" - \",IF(Q41-F56>0,TEXT(Q41-F56,\"$#,###\")&\" ▼\",TEXT(ABS(Q41-F56),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I56=R41,\" - \",IF(R41-I56>0,TEXT(R41-I56,\"$#,###\")&\" ▼\",TEXT(ABS(R41-I56),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"},{"$f":"IF(L56=S41,\" - \",IF(S41-L56>0,TEXT(S41-L56,\"$#,###\")&\" ▼\",TEXT(ABS(S41-L56),\"$#,###\")&\" ▲\"))","v":"$2,500 ▲"}]
[null,null,{"$f":"IF(ISNA(Sheet1!B43),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F64=Q41,\" - \",IF(Q41-F64>0,TEXT(Q41-F64,\"$#,###\")&\" ▼\",TEXT(ABS(Q41-F64),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I64=R41,\" - \",IF(R41-I64>0,TEXT(R41-I64,\"$#,###\")&\" ▼\",TEXT(ABS(R41-I64),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"},{"$f":"IF(L64=S41,\" - \",IF(S41-L64>0,TEXT(S41-L64,\"$#,###\")&\" ▼\",TEXT(ABS(S41-L64),\"$#,###\")&\" ▲\"))","v":"$2,500 ▲"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F75=Q41,\" - \",IF(Q41-F75>0,TEXT(Q41-F75,\"$#,###\")&\" ▼\",TEXT(ABS(Q41-F75),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"},{"$f":"IF(I75=R41,\" - \",IF(R41-I75>0,TEXT(R41-I75,\"$#,###\")&\" ▼\",TEXT(ABS(R41-I75),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"}]
["CONSORTIUM","ELEMENT","na1","15-16_MOE_EST","15-16_ALLOCATIONS_EST","15-16_TOTAL EST","15-16_MOE_ACT","15-16_ALLOCATIONS_ACT","15-16_TOTAL ACT","15-16_DIFFERENCE","ITEM","16-17_AEBG","16-17_WIOA","16-17_PERKINS","16-17_CALWORKS","16-17_LCFF","16-17_CCD","16-17_JAIL","16-17_TOTAL","MEMBER_NAME_DISPLAY","MEMBER_KEY","SUBMISSION_KEY","FILENAME"]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,"ELEMENT","na1","Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,2139,0,{"$f":"SUM(D49:E49)","v":2139},0,0,{"$f":"SUM(G49:H49)","v":0},{"$f":"IF(F49-I49=0,0,IF(F49-I49>0,TEXT(ABS(F49-I49),\"$#,###\")&\" ▼\",TEXT(ABS(F49-I49),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"},"Program Areas",10000,0,0,0,0,0,0,{"$f":"SUM(L49:R49)","v":10000},{"$f":"B41","v":"Big Valley Joint Unified School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B41,Sheet1!D:D,0))","v":"286_Big Valley Joint Unified School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D50:E50)","v":0},0,0,{"$f":"SUM(G50:H50)","v":0},{"$f":"IF(F50-I50=0,0,IF(F50-I50>0,TEXT(ABS(F50-I50),\"$#,###\")&\" ▼\",TEXT(ABS(F50-I50),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T49","v":"Big Valley Joint Unified School District"},"286_Big Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D49:D55)","v":2139},0,{"$f":"SUM(F49:F55)","v":2139},{"$f":"SUM(G49:G55)","v":0},{"$f":"SUM(H49:H55)","v":0},{"$f":"SUM(I49:I55)","v":0},{"$f":"IF(F56-I56=0,0,IF(F56-I56>0,TEXT(ABS(F56-I56),\"$#,###\")&\" ▼\",TEXT(ABS(F56-I56),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"},null,{"$f":"SUM(L49:L55)","v":10000},0,0,0,0,0,0,{"$f":"SUM(S49:S55)","v":10000}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,null,0,{"$f":"SUM(D59:E59)","v":0},0,0,{"$f":"SUM(G59:H59)","v":0},{"$f":"IF(F59-I59=0,0,IF(F59-I59>0,TEXT(ABS(F59-I59),\"$#,###\")&\" ▼\",TEXT(ABS(F59-I59),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L59:R59)","v":0},{"$f":"T55","v":"Big Valley Joint Unified School District"},{"$f":"U55","v":"286_Big Valley Joint Unified School District"},{"$f":"V55","v":"25-Lassen_160822173811"},{"$f":"W55","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,2139,0,{"$f":"SUM(D60:E60)","v":2139},0,0,{"$f":"SUM(G60:H60)","v":0},{"$f":"IF(F60-I60=0,0,IF(F60-I60>0,TEXT(ABS(F60-I60),\"$#,###\")&\" ▼\",TEXT(ABS(F60-I60),\"$#,###\")&\" ▲\"))","v":"$2,139 ▼"},"Objectives",10000,0,0,0,0,0,0,{"$f":"SUM(L60:R60)","v":10000},{"$f":"T59","v":"Big Valley Joint Unified School District"},"286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L61:R61)","v":0},"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L62:R62)","v":0},"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L63:R63)","v":0},"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D59:D63)","v":2139},0,{"$f":"SUM(F59:F63)","v":2139},{"$f":"SUM(G59:G63)","v":0},{"$f":"SUM(H59:H63)","v":0},{"$f":"SUM(I59:I63)","v":0},"$2,139 ▼",null,{"$f":"SUM(L59:L63)","v":10000},0,0,0,0,0,0,{"$f":"SUM(S59:S63)","v":10000}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D67:E67)","v":0},0,0,{"$f":"SUM(G67:H67)","v":0},{"$f":"IF(F67-I67=0,0,IF(F67-I67>0,TEXT(ABS(F67-I67),\"$#,###\")&\" ▼\",TEXT(ABS(F67-I67),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T63","v":"Big Valley Joint Unified School District"},{"$f":"U63","v":"286_Big Valley Joint Unified School District"},{"$f":"V63","v":"25-Lassen_160822173811"},{"$f":"W63","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D68:E68)","v":0},0,0,{"$f":"SUM(G68:H68)","v":0},{"$f":"IF(F68-I68=0,0,IF(F68-I68>0,TEXT(ABS(F68-I68),\"$#,###\")&\" ▼\",TEXT(ABS(F68-I68),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T67","v":"Big Valley Joint Unified School District"},"286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A68","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Big Valley Joint Unified School District","286_Big Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D67:D74)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(2,Sheet1!F:G,2,FALSE),\"\")","v":"Fort Sage Unified School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R78","v":0},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U86,Sheet1!E:E,0)),\"\")","v":0},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U86,Sheet1!E:E,0)),\"\")","v":15000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q78=F93,\" - \",IF(Q78-F93>0,TEXT(Q78-F93,\"$#,###\")&\" ▼\",TEXT(ABS(Q78-F93),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I93=R78,\" - \",IF(R78-I93>0,TEXT(R78-I93,\"$#,###\")&\" ▼\",TEXT(ABS(R78-I93),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L93=S78,\" - \",IF(S78-L93>0,TEXT(S78-L93,\"$#,###\")&\" ▼\",TEXT(ABS(S78-L93),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B80),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F101=Q78,\" - \",IF(Q78-F101>0,TEXT(Q78-F101,\"$#,###\")&\" ▼\",TEXT(ABS(Q78-F101),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I101=R78,\" - \",IF(R78-I101>0,TEXT(R78-I101,\"$#,###\")&\" ▼\",TEXT(ABS(R78-I101),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L101=S78,\" - \",IF(S78-L101>0,TEXT(S78-L101,\"$#,###\")&\" ▼\",TEXT(ABS(S78-L101),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F112=Q78,\" - \",IF(Q78-F112>0,TEXT(Q78-F112,\"$#,###\")&\" ▼\",TEXT(ABS(Q78-F112),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I112=R78,\" - \",IF(R78-I112>0,TEXT(R78-I112,\"$#,###\")&\" ▼\",TEXT(ABS(R78-I112),\"$#,###\")&\" ▲\"))","v":" - "}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
["CONSORTIUM","ELEMENT","na1","Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D86:E86)","v":0},0,0,{"$f":"SUM(G86:H86)","v":0},{"$f":"IF(F86-I86=0,0,IF(F86-I86>0,TEXT(ABS(F86-I86),\"$#,###\")&\" ▼\",TEXT(ABS(F86-I86),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",15000,0,0,0,0,0,0,{"$f":"SUM(L86:R86)","v":15000},{"$f":"B78","v":"Fort Sage Unified School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B78,Sheet1!D:D,0))","v":"283_Fort Sage Unified School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D87:E87)","v":0},0,0,{"$f":"SUM(G87:H87)","v":0},{"$f":"IF(F87-I87=0,0,IF(F87-I87>0,TEXT(ABS(F87-I87),\"$#,###\")&\" ▼\",TEXT(ABS(F87-I87),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T86","v":"Fort Sage Unified School District"},"283_Fort Sage Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Fort Sage Unified School District","283_Fort Sage Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Fort Sage Unified School District","283_Fort Sage Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Fort Sage Unified School District","283_Fort Sage Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Fort Sage Unified School District","283_Fort Sage Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Fort Sage Unified School District","283_Fort Sage Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D86:D92)","v":0},0,{"$f":"SUM(F86:F92)","v":0},{"$f":"SUM(G86:G92)","v":0},{"$f":"SUM(H86:H92)","v":0},{"$f":"SUM(I86:I92)","v":0},{"$f":"IF(F93-I93=0,0,IF(F93-I93>0,TEXT(ABS(F93-I93),\"$#,###\")&\" ▼\",TEXT(ABS(F93-I93),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L86:L92)","v":15000},0,0,0,0,0,0,{"$f":"SUM(S86:S92)","v":15000}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D96:E96)","v":0},0,0,{"$f":"SUM(G96:H96)","v":0},{"$f":"IF(F96-I96=0,0,IF(F96-I96>0,TEXT(ABS(F96-I96),\"$#,###\")&\" ▼\",TEXT(ABS(F96-I96),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L96:R96)","v":0},{"$f":"T92","v":"Fort Sage Unified School District"},{"$f":"U92","v":"283_Fort Sage Unified School District"},{"$f":"V92","v":"25-Lassen_160822173811"},{"$f":"W92","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D97:E97)","v":0},0,0,{"$f":"SUM(G97:H97)","v":0},{"$f":"IF(F97-I97=0,0,IF(F97-I97>0,TEXT(ABS(F97-I97),\"$#,###\")&\" ▼\",TEXT(ABS(F97-I97),\"$#,###\")&\" ▲\"))","v":0},"Objectives",15000,0,0,0,0,0,0,{"$f":"SUM(L97:R97)","v":15000},{"$f":"T96","v":"Fort Sage Unified School District"},"283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L98:R98)","v":0},"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L99:R99)","v":0},"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L100:R100)","v":0},"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D96:D100)","v":0},0,{"$f":"SUM(F96:F100)","v":0},{"$f":"SUM(G96:G100)","v":0},{"$f":"SUM(H96:H100)","v":0},{"$f":"SUM(I96:I100)","v":0},0,null,{"$f":"SUM(L96:L100)","v":15000},0,0,0,0,0,0,{"$f":"SUM(S96:S100)","v":15000}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D104:E104)","v":0},0,0,{"$f":"SUM(G104:H104)","v":0},{"$f":"IF(F104-I104=0,0,IF(F104-I104>0,TEXT(ABS(F104-I104),\"$#,###\")&\" ▼\",TEXT(ABS(F104-I104),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T100","v":"Fort Sage Unified School District"},{"$f":"U100","v":"283_Fort Sage Unified School District"},{"$f":"V100","v":"25-Lassen_160822173811"},{"$f":"W100","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D105:E105)","v":0},0,0,{"$f":"SUM(G105:H105)","v":0},{"$f":"IF(F105-I105=0,0,IF(F105-I105>0,TEXT(ABS(F105-I105),\"$#,###\")&\" ▼\",TEXT(ABS(F105-I105),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T104","v":"Fort Sage Unified School District"},"283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A105","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Fort Sage Unified School District","283_Fort Sage Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D104:D111)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(3,Sheet1!F:G,2,FALSE),\"\")","v":"Lassen Community College District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R116","v":662929},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U124,Sheet1!E:E,0)),\"\")","v":662929},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U124,Sheet1!E:E,0)),\"\")","v":661346}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q116=F131,\" - \",IF(Q116-F131>0,TEXT(Q116-F131,\"$#,###\")&\" ▼\",TEXT(ABS(Q116-F131),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I131=R116,\" - \",IF(R116-I131>0,TEXT(R116-I131,\"$#,###\")&\" ▼\",TEXT(ABS(R116-I131),\"$#,###\")&\" ▲\"))","v":"$662,929 ▼"},{"$f":"IF(L131=S116,\" - \",IF(S116-L131>0,TEXT(S116-L131,\"$#,###\")&\" ▼\",TEXT(ABS(S116-L131),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B118),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F139=Q116,\" - \",IF(Q116-F139>0,TEXT(Q116-F139,\"$#,###\")&\" ▼\",TEXT(ABS(Q116-F139),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I139=R116,\" - \",IF(R116-I139>0,TEXT(R116-I139,\"$#,###\")&\" ▼\",TEXT(ABS(R116-I139),\"$#,###\")&\" ▲\"))","v":"$662,929 ▼"},{"$f":"IF(L139=S116,\" - \",IF(S116-L139>0,TEXT(S116-L139,\"$#,###\")&\" ▼\",TEXT(ABS(S116-L139),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F150=Q116,\" - \",IF(Q116-F150>0,TEXT(Q116-F150,\"$#,###\")&\" ▼\",TEXT(ABS(Q116-F150),\"$#,###\")&\" ▲\"))","v":"$81,365 ▼"},{"$f":"IF(I150=R116,\" - \",IF(R116-I150>0,TEXT(R116-I150,\"$#,###\")&\" ▼\",TEXT(ABS(R116-I150),\"$#,###\")&\" ▲\"))","v":"$500,258 ▼"}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,662929,{"$f":"SUM(D124:E124)","v":662929},0,0,{"$f":"SUM(G124:H124)","v":0},{"$f":"IF(F124-I124=0,0,IF(F124-I124>0,TEXT(ABS(F124-I124),\"$#,###\")&\" ▼\",TEXT(ABS(F124-I124),\"$#,###\")&\" ▲\"))","v":"$662,929 ▼"},"Program Areas",661346,0,0,0,0,0,0,{"$f":"SUM(L124:R124)","v":661346},{"$f":"B116","v":"Lassen Community College District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B116,Sheet1!D:D,0))","v":"424_Lassen Community College District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D125:E125)","v":0},0,0,{"$f":"SUM(G125:H125)","v":0},{"$f":"IF(F125-I125=0,0,IF(F125-I125>0,TEXT(ABS(F125-I125),\"$#,###\")&\" ▼\",TEXT(ABS(F125-I125),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T124","v":"Lassen Community College District"},"424_Lassen Community College District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Community College District","424_Lassen Community College District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Community College District","424_Lassen Community College District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Community College District","424_Lassen Community College District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Community College District","424_Lassen Community College District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Community College District","424_Lassen Community College District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D124:D130)","v":0},662929,{"$f":"SUM(F124:F130)","v":662929},{"$f":"SUM(G124:G130)","v":0},{"$f":"SUM(H124:H130)","v":0},{"$f":"SUM(I124:I130)","v":0},{"$f":"IF(F131-I131=0,0,IF(F131-I131>0,TEXT(ABS(F131-I131),\"$#,###\")&\" ▼\",TEXT(ABS(F131-I131),\"$#,###\")&\" ▲\"))","v":"$662,929 ▼"},null,{"$f":"SUM(L124:L130)","v":661346},0,0,0,0,0,0,{"$f":"SUM(S124:S130)","v":661346}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D134:E134)","v":0},0,0,{"$f":"SUM(G134:H134)","v":0},{"$f":"IF(F134-I134=0,0,IF(F134-I134>0,TEXT(ABS(F134-I134),\"$#,###\")&\" ▼\",TEXT(ABS(F134-I134),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L134:R134)","v":0},{"$f":"T130","v":"Lassen Community College District"},{"$f":"U130","v":"424_Lassen Community College District"},{"$f":"V130","v":"25-Lassen_160822173811"},{"$f":"W130","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,662929,{"$f":"SUM(D135:E135)","v":662929},0,0,{"$f":"SUM(G135:H135)","v":0},{"$f":"IF(F135-I135=0,0,IF(F135-I135>0,TEXT(ABS(F135-I135),\"$#,###\")&\" ▼\",TEXT(ABS(F135-I135),\"$#,###\")&\" ▲\"))","v":"$662,929 ▼"},"Objectives",661346,0,0,0,0,0,0,{"$f":"SUM(L135:R135)","v":661346},{"$f":"T134","v":"Lassen Community College District"},"424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L136:R136)","v":0},"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L137:R137)","v":0},"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L138:R138)","v":0},"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D134:D138)","v":0},662929,{"$f":"SUM(F134:F138)","v":662929},{"$f":"SUM(G134:G138)","v":0},{"$f":"SUM(H134:H138)","v":0},{"$f":"SUM(I134:I138)","v":0},"$662,929 ▼",null,{"$f":"SUM(L134:L138)","v":661346},0,0,0,0,0,0,{"$f":"SUM(S134:S138)","v":661346}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,null,{"$f":"SUM(D142:E142)","v":0},0,0,{"$f":"SUM(G142:H142)","v":0},{"$f":"IF(F142-I142=0,0,IF(F142-I142>0,TEXT(ABS(F142-I142),\"$#,###\")&\" ▼\",TEXT(ABS(F142-I142),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T138","v":"Lassen Community College District"},{"$f":"U138","v":"424_Lassen Community College District"},{"$f":"V138","v":"25-Lassen_160822173811"},{"$f":"W138","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,52208,{"$f":"SUM(D143:E143)","v":52208},0,32070,{"$f":"SUM(G143:H143)","v":32070},{"$f":"IF(F143-I143=0,0,IF(F143-I143>0,TEXT(ABS(F143-I143),\"$#,###\")&\" ▼\",TEXT(ABS(F143-I143),\"$#,###\")&\" ▲\"))","v":"$20,138 ▼"},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T142","v":"Lassen Community College District"},"424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A143","v":"25 Lassen"},"3000 Employee Benefits",null,0,30187,30187,0,16066,16066,"$14,121 ▼","Object Codes",null,null,null,null,null,null,null,null,"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,379169,379169,0,114535,114535,"$264,634 ▼","Object Codes",null,null,null,null,null,null,null,null,"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,80000,80000,0,0,0,"$80,000 ▼","Object Codes",null,null,null,null,null,null,null,null,"Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,40000,40000,0,0,0,"$40,000 ▼","Object Codes",null,null,null,null,null,null,null,"▼ = Under","Lassen Community College District","424_Lassen Community College District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D142:D149)","v":0},581564,581564,0,162671,162671,"$418,893 ▼",null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(4,Sheet1!F:G,2,FALSE),\"\")","v":"Lassen County Office of Education"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R153","v":0},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U161,Sheet1!E:E,0)),\"\")","v":0},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U161,Sheet1!E:E,0)),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q153=F168,\" - \",IF(Q153-F168>0,TEXT(Q153-F168,\"$#,###\")&\" ▼\",TEXT(ABS(Q153-F168),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I168=R153,\" - \",IF(R153-I168>0,TEXT(R153-I168,\"$#,###\")&\" ▼\",TEXT(ABS(R153-I168),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L168=S153,\" - \",IF(S153-L168>0,TEXT(S153-L168,\"$#,###\")&\" ▼\",TEXT(ABS(S153-L168),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B155),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F176=Q153,\" - \",IF(Q153-F176>0,TEXT(Q153-F176,\"$#,###\")&\" ▼\",TEXT(ABS(Q153-F176),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I176=R153,\" - \",IF(R153-I176>0,TEXT(R153-I176,\"$#,###\")&\" ▼\",TEXT(ABS(R153-I176),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L176=S153,\" - \",IF(S153-L176>0,TEXT(S153-L176,\"$#,###\")&\" ▼\",TEXT(ABS(S153-L176),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F187=Q153,\" - \",IF(Q153-F187>0,TEXT(Q153-F187,\"$#,###\")&\" ▼\",TEXT(ABS(Q153-F187),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I187=R153,\" - \",IF(R153-I187>0,TEXT(R153-I187,\"$#,###\")&\" ▼\",TEXT(ABS(R153-I187),\"$#,###\")&\" ▲\"))","v":" - "}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D161:E161)","v":0},0,0,{"$f":"SUM(G161:H161)","v":0},{"$f":"IF(F161-I161=0,0,IF(F161-I161>0,TEXT(ABS(F161-I161),\"$#,###\")&\" ▼\",TEXT(ABS(F161-I161),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L161:R161)","v":0},{"$f":"B153","v":"Lassen County Office of Education"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B153,Sheet1!D:D,0))","v":"287_Lassen County Office of Education"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D162:E162)","v":0},0,0,{"$f":"SUM(G162:H162)","v":0},{"$f":"IF(F162-I162=0,0,IF(F162-I162>0,TEXT(ABS(F162-I162),\"$#,###\")&\" ▼\",TEXT(ABS(F162-I162),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T161","v":"Lassen County Office of Education"},"287_Lassen County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen County Office of Education","287_Lassen County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen County Office of Education","287_Lassen County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen County Office of Education","287_Lassen County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen County Office of Education","287_Lassen County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen County Office of Education","287_Lassen County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D161:D167)","v":0},0,{"$f":"SUM(F161:F167)","v":0},{"$f":"SUM(G161:G167)","v":0},{"$f":"SUM(H161:H167)","v":0},{"$f":"SUM(I161:I167)","v":0},{"$f":"IF(F168-I168=0,0,IF(F168-I168>0,TEXT(ABS(F168-I168),\"$#,###\")&\" ▼\",TEXT(ABS(F168-I168),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L161:L167)","v":0},0,0,0,0,0,0,{"$f":"SUM(S161:S167)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D171:E171)","v":0},0,0,{"$f":"SUM(G171:H171)","v":0},{"$f":"IF(F171-I171=0,0,IF(F171-I171>0,TEXT(ABS(F171-I171),\"$#,###\")&\" ▼\",TEXT(ABS(F171-I171),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L171:R171)","v":0},{"$f":"T167","v":"Lassen County Office of Education"},{"$f":"U167","v":"287_Lassen County Office of Education"},{"$f":"V167","v":"25-Lassen_160822173811"},{"$f":"W167","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D172:E172)","v":0},0,0,{"$f":"SUM(G172:H172)","v":0},{"$f":"IF(F172-I172=0,0,IF(F172-I172>0,TEXT(ABS(F172-I172),\"$#,###\")&\" ▼\",TEXT(ABS(F172-I172),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L172:R172)","v":0},{"$f":"T171","v":"Lassen County Office of Education"},"287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L173:R173)","v":0},"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L174:R174)","v":0},"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L175:R175)","v":0},"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D171:D175)","v":0},0,{"$f":"SUM(F171:F175)","v":0},{"$f":"SUM(G171:G175)","v":0},{"$f":"SUM(H171:H175)","v":0},{"$f":"SUM(I171:I175)","v":0},0,null,{"$f":"SUM(L171:L175)","v":0},0,0,0,0,0,0,{"$f":"SUM(S171:S175)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D179:E179)","v":0},0,0,{"$f":"SUM(G179:H179)","v":0},{"$f":"IF(F179-I179=0,0,IF(F179-I179>0,TEXT(ABS(F179-I179),\"$#,###\")&\" ▼\",TEXT(ABS(F179-I179),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T175","v":"Lassen County Office of Education"},{"$f":"U175","v":"287_Lassen County Office of Education"},{"$f":"V175","v":"25-Lassen_160822173811"},{"$f":"W175","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D180:E180)","v":0},0,0,{"$f":"SUM(G180:H180)","v":0},{"$f":"IF(F180-I180=0,0,IF(F180-I180>0,TEXT(ABS(F180-I180),\"$#,###\")&\" ▼\",TEXT(ABS(F180-I180),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T179","v":"Lassen County Office of Education"},"287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A180","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Lassen County Office of Education","287_Lassen County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D179:D186)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(5,Sheet1!F:G,2,FALSE),\"\")","v":"Lassen Union High School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R191","v":24941},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U199,Sheet1!E:E,0)),\"\")","v":24941},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U199,Sheet1!E:E,0)),\"\")","v":24941}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q191=F206,\" - \",IF(Q191-F206>0,TEXT(Q191-F206,\"$#,###\")&\" ▼\",TEXT(ABS(Q191-F206),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I206=R191,\" - \",IF(R191-I206>0,TEXT(R191-I206,\"$#,###\")&\" ▼\",TEXT(ABS(R191-I206),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L206=S191,\" - \",IF(S191-L206>0,TEXT(S191-L206,\"$#,###\")&\" ▼\",TEXT(ABS(S191-L206),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B193),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F214=Q191,\" - \",IF(Q191-F214>0,TEXT(Q191-F214,\"$#,###\")&\" ▼\",TEXT(ABS(Q191-F214),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I214=R191,\" - \",IF(R191-I214>0,TEXT(R191-I214,\"$#,###\")&\" ▼\",TEXT(ABS(R191-I214),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L214=S191,\" - \",IF(S191-L214>0,TEXT(S191-L214,\"$#,###\")&\" ▼\",TEXT(ABS(S191-L214),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F225=Q191,\" - \",IF(Q191-F225>0,TEXT(Q191-F225,\"$#,###\")&\" ▼\",TEXT(ABS(Q191-F225),\"$#,###\")&\" ▲\"))","v":"$24,941 ▼"},{"$f":"IF(I225=R191,\" - \",IF(R191-I225>0,TEXT(R191-I225,\"$#,###\")&\" ▼\",TEXT(ABS(R191-I225),\"$#,###\")&\" ▲\"))","v":" - "}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,24941,0,{"$f":"SUM(D199:E199)","v":24941},24941,0,{"$f":"SUM(G199:H199)","v":24941},{"$f":"IF(F199-I199=0,0,IF(F199-I199>0,TEXT(ABS(F199-I199),\"$#,###\")&\" ▼\",TEXT(ABS(F199-I199),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",24941,0,0,0,0,0,0,{"$f":"SUM(L199:R199)","v":24941},{"$f":"B191","v":"Lassen Union High School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B191,Sheet1!D:D,0))","v":"285_Lassen Union High School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D200:E200)","v":0},0,0,{"$f":"SUM(G200:H200)","v":0},{"$f":"IF(F200-I200=0,0,IF(F200-I200>0,TEXT(ABS(F200-I200),\"$#,###\")&\" ▼\",TEXT(ABS(F200-I200),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T199","v":"Lassen Union High School District"},"285_Lassen Union High School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Union High School District","285_Lassen Union High School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Union High School District","285_Lassen Union High School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Union High School District","285_Lassen Union High School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Union High School District","285_Lassen Union High School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Lassen Union High School District","285_Lassen Union High School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D199:D205)","v":24941},0,{"$f":"SUM(F199:F205)","v":24941},{"$f":"SUM(G199:G205)","v":24941},{"$f":"SUM(H199:H205)","v":0},{"$f":"SUM(I199:I205)","v":24941},{"$f":"IF(F206-I206=0,0,IF(F206-I206>0,TEXT(ABS(F206-I206),\"$#,###\")&\" ▼\",TEXT(ABS(F206-I206),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L199:L205)","v":24941},0,0,0,0,0,0,{"$f":"SUM(S199:S205)","v":24941}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D209:E209)","v":0},0,0,{"$f":"SUM(G209:H209)","v":0},{"$f":"IF(F209-I209=0,0,IF(F209-I209>0,TEXT(ABS(F209-I209),\"$#,###\")&\" ▼\",TEXT(ABS(F209-I209),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L209:R209)","v":0},{"$f":"T205","v":"Lassen Union High School District"},{"$f":"U205","v":"285_Lassen Union High School District"},{"$f":"V205","v":"25-Lassen_160822173811"},{"$f":"W205","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,24941,0,{"$f":"SUM(D210:E210)","v":24941},24941,0,{"$f":"SUM(G210:H210)","v":24941},{"$f":"IF(F210-I210=0,0,IF(F210-I210>0,TEXT(ABS(F210-I210),\"$#,###\")&\" ▼\",TEXT(ABS(F210-I210),\"$#,###\")&\" ▲\"))","v":0},"Objectives",24941,0,0,0,0,0,0,{"$f":"SUM(L210:R210)","v":24941},{"$f":"T209","v":"Lassen Union High School District"},"285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L211:R211)","v":0},"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L212:R212)","v":0},"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L213:R213)","v":0},"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D209:D213)","v":24941},0,{"$f":"SUM(F209:F213)","v":24941},{"$f":"SUM(G209:G213)","v":24941},{"$f":"SUM(H209:H213)","v":0},{"$f":"SUM(I209:I213)","v":24941},0,null,{"$f":"SUM(L209:L213)","v":24941},0,0,0,0,0,0,{"$f":"SUM(S209:S213)","v":24941}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D217:E217)","v":0},3211,0,{"$f":"SUM(G217:H217)","v":3211},{"$f":"IF(F217-I217=0,0,IF(F217-I217>0,TEXT(ABS(F217-I217),\"$#,###\")&\" ▼\",TEXT(ABS(F217-I217),\"$#,###\")&\" ▲\"))","v":"$3,211 ▲"},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T213","v":"Lassen Union High School District"},{"$f":"U213","v":"285_Lassen Union High School District"},{"$f":"V213","v":"25-Lassen_160822173811"},{"$f":"W213","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D218:E218)","v":0},5302,0,{"$f":"SUM(G218:H218)","v":5302},{"$f":"IF(F218-I218=0,0,IF(F218-I218>0,TEXT(ABS(F218-I218),\"$#,###\")&\" ▼\",TEXT(ABS(F218-I218),\"$#,###\")&\" ▲\"))","v":"$5,302 ▲"},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T217","v":"Lassen Union High School District"},"285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A218","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,2929,0,2929,"$2,929 ▲","Object Codes",null,null,null,null,null,null,null,null,"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,1722,0,1722,"$1,722 ▲","Object Codes",null,null,null,null,null,null,null,null,"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,9350,0,9350,"$9,350 ▲","Object Codes",null,null,null,null,null,null,null,null,"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,2427,0,2427,"$2,427 ▲","Object Codes",null,null,null,null,null,null,null,"▼ = Under","Lassen Union High School District","285_Lassen Union High School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D217:D224)","v":0},0,0,24941,0,24941,"$24,941 ▲",null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(6,Sheet1!F:G,2,FALSE),\"\")","v":"Long Valley Charter School"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R229","v":82071},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U237,Sheet1!E:E,0)),\"\")","v":82071},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U237,Sheet1!E:E,0)),\"\")","v":82071}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q229=F244,\" - \",IF(Q229-F244>0,TEXT(Q229-F244,\"$#,###\")&\" ▼\",TEXT(ABS(Q229-F244),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I244=R229,\" - \",IF(R229-I244>0,TEXT(R229-I244,\"$#,###\")&\" ▼\",TEXT(ABS(R229-I244),\"$#,###\")&\" ▲\"))","v":"$56,772 ▼"},{"$f":"IF(L244=S229,\" - \",IF(S229-L244>0,TEXT(S229-L244,\"$#,###\")&\" ▼\",TEXT(ABS(S229-L244),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B231),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F252=Q229,\" - \",IF(Q229-F252>0,TEXT(Q229-F252,\"$#,###\")&\" ▼\",TEXT(ABS(Q229-F252),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I252=R229,\" - \",IF(R229-I252>0,TEXT(R229-I252,\"$#,###\")&\" ▼\",TEXT(ABS(R229-I252),\"$#,###\")&\" ▲\"))","v":"$56,772 ▼"},{"$f":"IF(L252=S229,\" - \",IF(S229-L252>0,TEXT(S229-L252,\"$#,###\")&\" ▼\",TEXT(ABS(S229-L252),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F263=Q229,\" - \",IF(Q229-F263>0,TEXT(Q229-F263,\"$#,###\")&\" ▼\",TEXT(ABS(Q229-F263),\"$#,###\")&\" ▲\"))","v":"$82,071 ▼"},{"$f":"IF(I263=R229,\" - \",IF(R229-I263>0,TEXT(R229-I263,\"$#,###\")&\" ▼\",TEXT(ABS(R229-I263),\"$#,###\")&\" ▲\"))","v":"$56,772 ▼"}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,82071,{"$f":"SUM(D237:E237)","v":82071},0,25298.63,{"$f":"SUM(G237:H237)","v":25298.63},{"$f":"IF(F237-I237=0,0,IF(F237-I237>0,TEXT(ABS(F237-I237),\"$#,###\")&\" ▼\",TEXT(ABS(F237-I237),\"$#,###\")&\" ▲\"))","v":"$56,772 ▼"},"Program Areas",82071,0,0,0,0,0,0,{"$f":"SUM(L237:R237)","v":82071},{"$f":"B229","v":"Long Valley Charter School"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B229,Sheet1!D:D,0))","v":"5_Long Valley Charter School"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D238:E238)","v":0},0,0,{"$f":"SUM(G238:H238)","v":0},{"$f":"IF(F238-I238=0,0,IF(F238-I238>0,TEXT(ABS(F238-I238),\"$#,###\")&\" ▼\",TEXT(ABS(F238-I238),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T237","v":"Long Valley Charter School"},"5_Long Valley Charter School",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Long Valley Charter School","5_Long Valley Charter School",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Long Valley Charter School","5_Long Valley Charter School",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Long Valley Charter School","5_Long Valley Charter School",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Long Valley Charter School","5_Long Valley Charter School",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Long Valley Charter School","5_Long Valley Charter School",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D237:D243)","v":0},82071,{"$f":"SUM(F237:F243)","v":82071},{"$f":"SUM(G237:G243)","v":0},{"$f":"SUM(H237:H243)","v":25298.63},{"$f":"SUM(I237:I243)","v":25298.63},{"$f":"IF(F244-I244=0,0,IF(F244-I244>0,TEXT(ABS(F244-I244),\"$#,###\")&\" ▼\",TEXT(ABS(F244-I244),\"$#,###\")&\" ▲\"))","v":"$56,772 ▼"},null,{"$f":"SUM(L237:L243)","v":82071},0,0,0,0,0,0,{"$f":"SUM(S237:S243)","v":82071}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D247:E247)","v":0},0,0,{"$f":"SUM(G247:H247)","v":0},{"$f":"IF(F247-I247=0,0,IF(F247-I247>0,TEXT(ABS(F247-I247),\"$#,###\")&\" ▼\",TEXT(ABS(F247-I247),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L247:R247)","v":0},{"$f":"T243","v":"Long Valley Charter School"},{"$f":"U243","v":"5_Long Valley Charter School"},{"$f":"V243","v":"25-Lassen_160822173811"},{"$f":"W243","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,82071,{"$f":"SUM(D248:E248)","v":82071},0,25298.63,{"$f":"SUM(G248:H248)","v":25298.63},{"$f":"IF(F248-I248=0,0,IF(F248-I248>0,TEXT(ABS(F248-I248),\"$#,###\")&\" ▼\",TEXT(ABS(F248-I248),\"$#,###\")&\" ▲\"))","v":"$56,772 ▼"},"Objectives",82071,0,0,0,0,0,0,{"$f":"SUM(L248:R248)","v":82071},{"$f":"T247","v":"Long Valley Charter School"},"5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L249:R249)","v":0},"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L250:R250)","v":0},"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L251:R251)","v":0},"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D247:D251)","v":0},82071,{"$f":"SUM(F247:F251)","v":82071},{"$f":"SUM(G247:G251)","v":0},{"$f":"SUM(H247:H251)","v":25298.63},{"$f":"SUM(I247:I251)","v":25298.63},"$56,772 ▼",null,{"$f":"SUM(L247:L251)","v":82071},0,0,0,0,0,0,{"$f":"SUM(S247:S251)","v":82071}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D255:E255)","v":0},0,8628.26,{"$f":"SUM(G255:H255)","v":8628.26},{"$f":"IF(F255-I255=0,0,IF(F255-I255>0,TEXT(ABS(F255-I255),\"$#,###\")&\" ▼\",TEXT(ABS(F255-I255),\"$#,###\")&\" ▲\"))","v":"$8,628 ▲"},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T251","v":"Long Valley Charter School"},{"$f":"U251","v":"5_Long Valley Charter School"},{"$f":"V251","v":"25-Lassen_160822173811"},{"$f":"W251","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D256:E256)","v":0},0,0,{"$f":"SUM(G256:H256)","v":0},{"$f":"IF(F256-I256=0,0,IF(F256-I256>0,TEXT(ABS(F256-I256),\"$#,###\")&\" ▼\",TEXT(ABS(F256-I256),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T255","v":"Long Valley Charter School"},"5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A256","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,2876,2876,"$2,876 ▲","Object Codes",null,null,null,null,null,null,null,null,"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,13795,13795,"$13,795 ▲","Object Codes",null,null,null,null,null,null,null,null,"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Long Valley Charter School","5_Long Valley Charter School","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D255:D262)","v":0},0,0,0,25299.260000000002,25299.260000000002,"$25,299 ▲",null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(7,Sheet1!F:G,2,FALSE),\"\")","v":"Modoc County Office of Education"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R266","v":90000},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U274,Sheet1!E:E,0)),\"\")","v":90000},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U274,Sheet1!E:E,0)),\"\")","v":90000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q266=F281,\" - \",IF(Q266-F281>0,TEXT(Q266-F281,\"$#,###\")&\" ▼\",TEXT(ABS(Q266-F281),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I281=R266,\" - \",IF(R266-I281>0,TEXT(R266-I281,\"$#,###\")&\" ▼\",TEXT(ABS(R266-I281),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L281=S266,\" - \",IF(S266-L281>0,TEXT(S266-L281,\"$#,###\")&\" ▼\",TEXT(ABS(S266-L281),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B269),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F289=Q266,\" - \",IF(Q266-F289>0,TEXT(Q266-F289,\"$#,###\")&\" ▼\",TEXT(ABS(Q266-F289),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I289=R266,\" - \",IF(R266-I289>0,TEXT(R266-I289,\"$#,###\")&\" ▼\",TEXT(ABS(R266-I289),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L289=S266,\" - \",IF(S266-L289>0,TEXT(S266-L289,\"$#,###\")&\" ▼\",TEXT(ABS(S266-L289),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F300=Q266,\" - \",IF(Q266-F300>0,TEXT(Q266-F300,\"$#,###\")&\" ▼\",TEXT(ABS(Q266-F300),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I300=R266,\" - \",IF(R266-I300>0,TEXT(R266-I300,\"$#,###\")&\" ▼\",TEXT(ABS(R266-I300),\"$#,###\")&\" ▲\"))","v":"$2,325 ▼"}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,90000,{"$f":"SUM(D274:E274)","v":90000},0,90000,{"$f":"SUM(G274:H274)","v":90000},{"$f":"IF(F274-I274=0,0,IF(F274-I274>0,TEXT(ABS(F274-I274),\"$#,###\")&\" ▼\",TEXT(ABS(F274-I274),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",90000,0,0,0,0,0,0,{"$f":"SUM(L274:R274)","v":90000},{"$f":"B266","v":"Modoc County Office of Education"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B266,Sheet1!D:D,0))","v":"216_Modoc County Office of Education"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D275:E275)","v":0},0,0,{"$f":"SUM(G275:H275)","v":0},{"$f":"IF(F275-I275=0,0,IF(F275-I275>0,TEXT(ABS(F275-I275),\"$#,###\")&\" ▼\",TEXT(ABS(F275-I275),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T274","v":"Modoc County Office of Education"},"216_Modoc County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc County Office of Education","216_Modoc County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc County Office of Education","216_Modoc County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc County Office of Education","216_Modoc County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc County Office of Education","216_Modoc County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc County Office of Education","216_Modoc County Office of Education",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D274:D280)","v":0},90000,{"$f":"SUM(F274:F280)","v":90000},{"$f":"SUM(G274:G280)","v":0},{"$f":"SUM(H274:H280)","v":90000},{"$f":"SUM(I274:I280)","v":90000},{"$f":"IF(F281-I281=0,0,IF(F281-I281>0,TEXT(ABS(F281-I281),\"$#,###\")&\" ▼\",TEXT(ABS(F281-I281),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L274:L280)","v":90000},0,0,0,0,0,0,{"$f":"SUM(S274:S280)","v":90000}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D284:E284)","v":0},0,0,{"$f":"SUM(G284:H284)","v":0},{"$f":"IF(F284-I284=0,0,IF(F284-I284>0,TEXT(ABS(F284-I284),\"$#,###\")&\" ▼\",TEXT(ABS(F284-I284),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L284:R284)","v":0},{"$f":"T280","v":"Modoc County Office of Education"},{"$f":"U280","v":"216_Modoc County Office of Education"},{"$f":"V280","v":"25-Lassen_160822173811"},{"$f":"W280","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,90000,{"$f":"SUM(D285:E285)","v":90000},0,90000,{"$f":"SUM(G285:H285)","v":90000},{"$f":"IF(F285-I285=0,0,IF(F285-I285>0,TEXT(ABS(F285-I285),\"$#,###\")&\" ▼\",TEXT(ABS(F285-I285),\"$#,###\")&\" ▲\"))","v":0},"Objectives",90000,0,0,0,0,0,0,{"$f":"SUM(L285:R285)","v":90000},{"$f":"T284","v":"Modoc County Office of Education"},"216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L286:R286)","v":0},"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L287:R287)","v":0},"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L288:R288)","v":0},"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D284:D288)","v":0},90000,{"$f":"SUM(F284:F288)","v":90000},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":90000},{"$f":"SUM(I284:I288)","v":90000},0,null,{"$f":"SUM(L284:L288)","v":90000},0,0,0,0,0,0,{"$f":"SUM(S284:S288)","v":90000}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D292:E292)","v":0},0,0,{"$f":"SUM(G292:H292)","v":0},{"$f":"IF(F292-I292=0,0,IF(F292-I292>0,TEXT(ABS(F292-I292),\"$#,###\")&\" ▼\",TEXT(ABS(F292-I292),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T288","v":"Modoc County Office of Education"},{"$f":"U288","v":"216_Modoc County Office of Education"},{"$f":"V288","v":"25-Lassen_160822173811"},{"$f":"W288","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,10884,{"$f":"SUM(D293:E293)","v":10884},0,10884,{"$f":"SUM(G293:H293)","v":10884},{"$f":"IF(F293-I293=0,0,IF(F293-I293>0,TEXT(ABS(F293-I293),\"$#,###\")&\" ▼\",TEXT(ABS(F293-I293),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T292","v":"Modoc County Office of Education"},"216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A293","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,1616,1616,0,1616,1616,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,7000,7000,0,4675,4675,"$2,325 ▼","Object Codes",null,null,null,null,null,null,null,null,"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,31350,31350,0,31350,31350,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,35150,35150,0,35150,35150,0,"Object Codes",null,null,null,null,null,null,null,"Key","Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,4000,4000,0,4000,4000,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Modoc County Office of Education","216_Modoc County Office of Education","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D292:D299)","v":0},90000,90000,0,87675,87675,"$2,325 ▼",null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(8,Sheet1!F:G,2,FALSE),\"\")","v":"Modoc Joint Unified School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R303","v":0},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U311,Sheet1!E:E,0)),\"\")","v":0},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U311,Sheet1!E:E,0)),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q303=F318,\" - \",IF(Q303-F318>0,TEXT(Q303-F318,\"$#,###\")&\" ▼\",TEXT(ABS(Q303-F318),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I318=R303,\" - \",IF(R303-I318>0,TEXT(R303-I318,\"$#,###\")&\" ▼\",TEXT(ABS(R303-I318),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L318=S303,\" - \",IF(S303-L318>0,TEXT(S303-L318,\"$#,###\")&\" ▼\",TEXT(ABS(S303-L318),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B307),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F326=Q303,\" - \",IF(Q303-F326>0,TEXT(Q303-F326,\"$#,###\")&\" ▼\",TEXT(ABS(Q303-F326),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I326=R303,\" - \",IF(R303-I326>0,TEXT(R303-I326,\"$#,###\")&\" ▼\",TEXT(ABS(R303-I326),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L326=S303,\" - \",IF(S303-L326>0,TEXT(S303-L326,\"$#,###\")&\" ▼\",TEXT(ABS(S303-L326),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F337=Q303,\" - \",IF(Q303-F337>0,TEXT(Q303-F337,\"$#,###\")&\" ▼\",TEXT(ABS(Q303-F337),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I337=R303,\" - \",IF(R303-I337>0,TEXT(R303-I337,\"$#,###\")&\" ▼\",TEXT(ABS(R303-I337),\"$#,###\")&\" ▲\"))","v":" - "}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D311:E311)","v":0},0,0,{"$f":"SUM(G311:H311)","v":0},{"$f":"IF(F311-I311=0,0,IF(F311-I311>0,TEXT(ABS(F311-I311),\"$#,###\")&\" ▼\",TEXT(ABS(F311-I311),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L311:R311)","v":0},{"$f":"B303","v":"Modoc Joint Unified School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B303,Sheet1!D:D,0))","v":"214_Modoc Joint Unified School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D312:E312)","v":0},0,0,{"$f":"SUM(G312:H312)","v":0},{"$f":"IF(F312-I312=0,0,IF(F312-I312>0,TEXT(ABS(F312-I312),\"$#,###\")&\" ▼\",TEXT(ABS(F312-I312),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T311","v":"Modoc Joint Unified School District"},"214_Modoc Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc Joint Unified School District","214_Modoc Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc Joint Unified School District","214_Modoc Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc Joint Unified School District","214_Modoc Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc Joint Unified School District","214_Modoc Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Modoc Joint Unified School District","214_Modoc Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D311:D317)","v":0},0,{"$f":"SUM(F311:F317)","v":0},{"$f":"SUM(G311:G317)","v":0},{"$f":"SUM(H311:H317)","v":0},{"$f":"SUM(I311:I317)","v":0},{"$f":"IF(F318-I318=0,0,IF(F318-I318>0,TEXT(ABS(F318-I318),\"$#,###\")&\" ▼\",TEXT(ABS(F318-I318),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L311:L317)","v":0},0,0,0,0,0,0,{"$f":"SUM(S311:S317)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D321:E321)","v":0},0,0,{"$f":"SUM(G321:H321)","v":0},{"$f":"IF(F321-I321=0,0,IF(F321-I321>0,TEXT(ABS(F321-I321),\"$#,###\")&\" ▼\",TEXT(ABS(F321-I321),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L321:R321)","v":0},{"$f":"T317","v":"Modoc Joint Unified School District"},{"$f":"U317","v":"214_Modoc Joint Unified School District"},{"$f":"V317","v":"25-Lassen_160822173811"},{"$f":"W317","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D322:E322)","v":0},0,0,{"$f":"SUM(G322:H322)","v":0},{"$f":"IF(F322-I322=0,0,IF(F322-I322>0,TEXT(ABS(F322-I322),\"$#,###\")&\" ▼\",TEXT(ABS(F322-I322),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L322:R322)","v":0},{"$f":"T321","v":"Modoc Joint Unified School District"},"214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L323:R323)","v":0},"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L324:R324)","v":0},"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L325:R325)","v":0},"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D321:D325)","v":0},0,{"$f":"SUM(F321:F325)","v":0},{"$f":"SUM(G321:G325)","v":0},{"$f":"SUM(H321:H325)","v":0},{"$f":"SUM(I321:I325)","v":0},0,null,{"$f":"SUM(L321:L325)","v":0},0,0,0,0,0,0,{"$f":"SUM(S321:S325)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D329:E329)","v":0},0,0,{"$f":"SUM(G329:H329)","v":0},{"$f":"IF(F329-I329=0,0,IF(F329-I329>0,TEXT(ABS(F329-I329),\"$#,###\")&\" ▼\",TEXT(ABS(F329-I329),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T325","v":"Modoc Joint Unified School District"},{"$f":"U325","v":"214_Modoc Joint Unified School District"},{"$f":"V325","v":"25-Lassen_160822173811"},{"$f":"W325","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D330:E330)","v":0},0,0,{"$f":"SUM(G330:H330)","v":0},{"$f":"IF(F330-I330=0,0,IF(F330-I330>0,TEXT(ABS(F330-I330),\"$#,###\")&\" ▼\",TEXT(ABS(F330-I330),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T329","v":"Modoc Joint Unified School District"},"214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A330","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Modoc Joint Unified School District","214_Modoc Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D329:D336)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over",{"$f":"T336","v":"Modoc Joint Unified School District"},{"$f":"U336","v":"214_Modoc Joint Unified School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(9,Sheet1!F:G,2,FALSE),\"\")","v":"Shaffer Elementary School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R340","v":0},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U348,Sheet1!E:E,0)),\"\")","v":0},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U348,Sheet1!E:E,0)),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q340=F355,\" - \",IF(Q340-F355>0,TEXT(Q340-F355,\"$#,###\")&\" ▼\",TEXT(ABS(Q340-F355),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I355=R340,\" - \",IF(R340-I355>0,TEXT(R340-I355,\"$#,###\")&\" ▼\",TEXT(ABS(R340-I355),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L355=S340,\" - \",IF(S340-L355>0,TEXT(S340-L355,\"$#,###\")&\" ▼\",TEXT(ABS(S340-L355),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B345),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F363=Q340,\" - \",IF(Q340-F363>0,TEXT(Q340-F363,\"$#,###\")&\" ▼\",TEXT(ABS(Q340-F363),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I363=R340,\" - \",IF(R340-I363>0,TEXT(R340-I363,\"$#,###\")&\" ▼\",TEXT(ABS(R340-I363),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L363=S340,\" - \",IF(S340-L363>0,TEXT(S340-L363,\"$#,###\")&\" ▼\",TEXT(ABS(S340-L363),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F374=Q340,\" - \",IF(Q340-F374>0,TEXT(Q340-F374,\"$#,###\")&\" ▼\",TEXT(ABS(Q340-F374),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I374=R340,\" - \",IF(R340-I374>0,TEXT(R340-I374,\"$#,###\")&\" ▼\",TEXT(ABS(R340-I374),\"$#,###\")&\" ▲\"))","v":" - "}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D348:E348)","v":0},0,0,{"$f":"SUM(G348:H348)","v":0},{"$f":"IF(F348-I348=0,0,IF(F348-I348>0,TEXT(ABS(F348-I348),\"$#,###\")&\" ▼\",TEXT(ABS(F348-I348),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L348:R348)","v":0},{"$f":"B340","v":"Shaffer Elementary School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B340,Sheet1!D:D,0))","v":"4_Shaffer Elementary School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D349:E349)","v":0},0,0,{"$f":"SUM(G349:H349)","v":0},{"$f":"IF(F349-I349=0,0,IF(F349-I349>0,TEXT(ABS(F349-I349),\"$#,###\")&\" ▼\",TEXT(ABS(F349-I349),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T348","v":"Shaffer Elementary School District"},"4_Shaffer Elementary School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Shaffer Elementary School District","4_Shaffer Elementary School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Shaffer Elementary School District","4_Shaffer Elementary School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Shaffer Elementary School District","4_Shaffer Elementary School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Shaffer Elementary School District","4_Shaffer Elementary School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Shaffer Elementary School District","4_Shaffer Elementary School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D348:D354)","v":0},0,{"$f":"SUM(F348:F354)","v":0},{"$f":"SUM(G348:G354)","v":0},{"$f":"SUM(H348:H354)","v":0},{"$f":"SUM(I348:I354)","v":0},{"$f":"IF(F355-I355=0,0,IF(F355-I355>0,TEXT(ABS(F355-I355),\"$#,###\")&\" ▼\",TEXT(ABS(F355-I355),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L348:L354)","v":0},0,0,0,0,0,0,{"$f":"SUM(S348:S354)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D358:E358)","v":0},0,0,{"$f":"SUM(G358:H358)","v":0},{"$f":"IF(F358-I358=0,0,IF(F358-I358>0,TEXT(ABS(F358-I358),\"$#,###\")&\" ▼\",TEXT(ABS(F358-I358),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L358:R358)","v":0},{"$f":"T354","v":"Shaffer Elementary School District"},{"$f":"U354","v":"4_Shaffer Elementary School District"},{"$f":"V354","v":"25-Lassen_160822173811"},{"$f":"W354","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D359:E359)","v":0},0,0,{"$f":"SUM(G359:H359)","v":0},{"$f":"IF(F359-I359=0,0,IF(F359-I359>0,TEXT(ABS(F359-I359),\"$#,###\")&\" ▼\",TEXT(ABS(F359-I359),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L359:R359)","v":0},{"$f":"T358","v":"Shaffer Elementary School District"},"4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L360:R360)","v":0},"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L361:R361)","v":0},"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L362:R362)","v":0},"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D358:D362)","v":0},0,{"$f":"SUM(F358:F362)","v":0},{"$f":"SUM(G358:G362)","v":0},{"$f":"SUM(H358:H362)","v":0},{"$f":"SUM(I358:I362)","v":0},0,null,{"$f":"SUM(L358:L362)","v":0},0,0,0,0,0,0,{"$f":"SUM(S358:S362)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D366:E366)","v":0},0,0,{"$f":"SUM(G366:H366)","v":0},{"$f":"IF(F366-I366=0,0,IF(F366-I366>0,TEXT(ABS(F366-I366),\"$#,###\")&\" ▼\",TEXT(ABS(F366-I366),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T362","v":"Shaffer Elementary School District"},{"$f":"U362","v":"4_Shaffer Elementary School District"},{"$f":"V362","v":"25-Lassen_160822173811"},{"$f":"W362","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D367:E367)","v":0},0,0,{"$f":"SUM(G367:H367)","v":0},{"$f":"IF(F367-I367=0,0,IF(F367-I367>0,TEXT(ABS(F367-I367),\"$#,###\")&\" ▼\",TEXT(ABS(F367-I367),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T366","v":"Shaffer Elementary School District"},"4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A367","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Shaffer Elementary School District","4_Shaffer Elementary School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D366:D373)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(10,Sheet1!F:G,2,FALSE),\"\")","v":"Surprise Valley Joint Unified School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R377","v":0},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U385,Sheet1!E:E,0)),\"\")","v":0},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U385,Sheet1!E:E,0)),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q377=F392,\" - \",IF(Q377-F392>0,TEXT(Q377-F392,\"$#,###\")&\" ▼\",TEXT(ABS(Q377-F392),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I392=R377,\" - \",IF(R377-I392>0,TEXT(R377-I392,\"$#,###\")&\" ▼\",TEXT(ABS(R377-I392),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L392=S377,\" - \",IF(S377-L392>0,TEXT(S377-L392,\"$#,###\")&\" ▼\",TEXT(ABS(S377-L392),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B383),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F400=Q377,\" - \",IF(Q377-F400>0,TEXT(Q377-F400,\"$#,###\")&\" ▼\",TEXT(ABS(Q377-F400),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I400=R377,\" - \",IF(R377-I400>0,TEXT(R377-I400,\"$#,###\")&\" ▼\",TEXT(ABS(R377-I400),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(L400=S377,\" - \",IF(S377-L400>0,TEXT(S377-L400,\"$#,###\")&\" ▼\",TEXT(ABS(S377-L400),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F411=Q377,\" - \",IF(Q377-F411>0,TEXT(Q377-F411,\"$#,###\")&\" ▼\",TEXT(ABS(Q377-F411),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I411=R377,\" - \",IF(R377-I411>0,TEXT(R377-I411,\"$#,###\")&\" ▼\",TEXT(ABS(R377-I411),\"$#,###\")&\" ▲\"))","v":" - "}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D385:E385)","v":0},0,0,{"$f":"SUM(G385:H385)","v":0},{"$f":"IF(F385-I385=0,0,IF(F385-I385>0,TEXT(ABS(F385-I385),\"$#,###\")&\" ▼\",TEXT(ABS(F385-I385),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L385:R385)","v":0},{"$f":"B377","v":"Surprise Valley Joint Unified School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B377,Sheet1!D:D,0))","v":"215_Surprise Valley Joint Unified School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D386:E386)","v":0},0,0,{"$f":"SUM(G386:H386)","v":0},{"$f":"IF(F386-I386=0,0,IF(F386-I386>0,TEXT(ABS(F386-I386),\"$#,###\")&\" ▼\",TEXT(ABS(F386-I386),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T385","v":"Surprise Valley Joint Unified School District"},"215_Surprise Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D385:D391)","v":0},0,{"$f":"SUM(F385:F391)","v":0},{"$f":"SUM(G385:G391)","v":0},{"$f":"SUM(H385:H391)","v":0},{"$f":"SUM(I385:I391)","v":0},{"$f":"IF(F392-I392=0,0,IF(F392-I392>0,TEXT(ABS(F392-I392),\"$#,###\")&\" ▼\",TEXT(ABS(F392-I392),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L385:L391)","v":0},0,0,0,0,0,0,{"$f":"SUM(S385:S391)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D395:E395)","v":0},0,0,{"$f":"SUM(G395:H395)","v":0},{"$f":"IF(F395-I395=0,0,IF(F395-I395>0,TEXT(ABS(F395-I395),\"$#,###\")&\" ▼\",TEXT(ABS(F395-I395),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L395:R395)","v":0},{"$f":"T391","v":"Surprise Valley Joint Unified School District"},{"$f":"U391","v":"215_Surprise Valley Joint Unified School District"},{"$f":"V391","v":"25-Lassen_160822173811"},{"$f":"W391","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D396:E396)","v":0},0,0,{"$f":"SUM(G396:H396)","v":0},{"$f":"IF(F396-I396=0,0,IF(F396-I396>0,TEXT(ABS(F396-I396),\"$#,###\")&\" ▼\",TEXT(ABS(F396-I396),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L396:R396)","v":0},{"$f":"T395","v":"Surprise Valley Joint Unified School District"},"215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L397:R397)","v":0},"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L398:R398)","v":0},"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L399:R399)","v":0},"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D395:D399)","v":0},0,{"$f":"SUM(F395:F399)","v":0},{"$f":"SUM(G395:G399)","v":0},{"$f":"SUM(H395:H399)","v":0},{"$f":"SUM(I395:I399)","v":0},0,null,{"$f":"SUM(L395:L399)","v":0},0,0,0,0,0,0,{"$f":"SUM(S395:S399)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D403:E403)","v":0},0,0,{"$f":"SUM(G403:H403)","v":0},{"$f":"IF(F403-I403=0,0,IF(F403-I403>0,TEXT(ABS(F403-I403),\"$#,###\")&\" ▼\",TEXT(ABS(F403-I403),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T399","v":"Surprise Valley Joint Unified School District"},{"$f":"U399","v":"215_Surprise Valley Joint Unified School District"},{"$f":"V399","v":"25-Lassen_160822173811"},{"$f":"W399","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D404:E404)","v":0},0,0,{"$f":"SUM(G404:H404)","v":0},{"$f":"IF(F404-I404=0,0,IF(F404-I404>0,TEXT(ABS(F404-I404),\"$#,###\")&\" ▼\",TEXT(ABS(F404-I404),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T403","v":"Surprise Valley Joint Unified School District"},"215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A404","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Surprise Valley Joint Unified School District","215_Surprise Valley Joint Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D403:D410)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(11,Sheet1!F:G,2,FALSE),\"\")","v":"Westwood Unified School District"},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R414","v":5000},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U422,Sheet1!E:E,0)),\"\")","v":5000},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U422,Sheet1!E:E,0)),\"\")","v":12000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q414=F429,\" - \",IF(Q414-F429>0,TEXT(Q414-F429,\"$#,###\")&\" ▼\",TEXT(ABS(Q414-F429),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I429=R414,\" - \",IF(R414-I429>0,TEXT(R414-I429,\"$#,###\")&\" ▼\",TEXT(ABS(R414-I429),\"$#,###\")&\" ▲\"))","v":"$5,000 ▼"},{"$f":"IF(L429=S414,\" - \",IF(S414-L429>0,TEXT(S414-L429,\"$#,###\")&\" ▼\",TEXT(ABS(S414-L429),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,{"$f":"IF(ISNA(Sheet1!B421),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F437=Q414,\" - \",IF(Q414-F437>0,TEXT(Q414-F437,\"$#,###\")&\" ▼\",TEXT(ABS(Q414-F437),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I437=R414,\" - \",IF(R414-I437>0,TEXT(R414-I437,\"$#,###\")&\" ▼\",TEXT(ABS(R414-I437),\"$#,###\")&\" ▲\"))","v":"$2,716 ▼"},{"$f":"IF(L437=S414,\" - \",IF(S414-L437>0,TEXT(S414-L437,\"$#,###\")&\" ▼\",TEXT(ABS(S414-L437),\"$#,###\")&\" ▲\"))","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F448=Q414,\" - \",IF(Q414-F448>0,TEXT(Q414-F448,\"$#,###\")&\" ▼\",TEXT(ABS(Q414-F448),\"$#,###\")&\" ▲\"))","v":" - "},{"$f":"IF(I448=R414,\" - \",IF(R414-I448>0,TEXT(R414-I448,\"$#,###\")&\" ▼\",TEXT(ABS(R414-I448),\"$#,###\")&\" ▲\"))","v":"$2,716 ▼"}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D422:E422)","v":0},0,0,{"$f":"SUM(G422:H422)","v":0},{"$f":"IF(F422-I422=0,0,IF(F422-I422>0,TEXT(ABS(F422-I422),\"$#,###\")&\" ▼\",TEXT(ABS(F422-I422),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L422:R422)","v":0},{"$f":"B414","v":"Westwood Unified School District"},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B414,Sheet1!D:D,0))","v":"284_Westwood Unified School District"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D423:E423)","v":0},0,0,{"$f":"SUM(G423:H423)","v":0},{"$f":"IF(F423-I423=0,0,IF(F423-I423>0,TEXT(ABS(F423-I423),\"$#,###\")&\" ▼\",TEXT(ABS(F423-I423),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T422","v":"Westwood Unified School District"},"284_Westwood Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Westwood Unified School District","284_Westwood Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,5000,5000,0,0,0,"$5,000 ▼","Program Areas",12000,0,0,0,0,0,0,12000,"Westwood Unified School District","284_Westwood Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Westwood Unified School District","284_Westwood Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Westwood Unified School District","284_Westwood Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"Westwood Unified School District","284_Westwood Unified School District",{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D422:D428)","v":0},5000,{"$f":"SUM(F422:F428)","v":5000},{"$f":"SUM(G422:G428)","v":0},{"$f":"SUM(H422:H428)","v":0},{"$f":"SUM(I422:I428)","v":0},{"$f":"IF(F429-I429=0,0,IF(F429-I429>0,TEXT(ABS(F429-I429),\"$#,###\")&\" ▼\",TEXT(ABS(F429-I429),\"$#,###\")&\" ▲\"))","v":"$5,000 ▼"},null,{"$f":"SUM(L422:L428)","v":12000},0,0,0,0,0,0,{"$f":"SUM(S422:S428)","v":12000}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D432:E432)","v":0},0,0,{"$f":"SUM(G432:H432)","v":0},{"$f":"IF(F432-I432=0,0,IF(F432-I432>0,TEXT(ABS(F432-I432),\"$#,###\")&\" ▼\",TEXT(ABS(F432-I432),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L432:R432)","v":0},{"$f":"T428","v":"Westwood Unified School District"},{"$f":"U428","v":"284_Westwood Unified School District"},{"$f":"V428","v":"25-Lassen_160822173811"},{"$f":"W428","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,5000,{"$f":"SUM(D433:E433)","v":5000},0,2283.6799999999998,{"$f":"SUM(G433:H433)","v":2283.6799999999998},{"$f":"IF(F433-I433=0,0,IF(F433-I433>0,TEXT(ABS(F433-I433),\"$#,###\")&\" ▼\",TEXT(ABS(F433-I433),\"$#,###\")&\" ▲\"))","v":"$2,716 ▼"},"Objectives",12000,0,0,0,0,0,0,{"$f":"SUM(L433:R433)","v":12000},{"$f":"T432","v":"Westwood Unified School District"},"284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L434:R434)","v":0},"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L435:R435)","v":0},"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L436:R436)","v":0},"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D432:D436)","v":0},5000,{"$f":"SUM(F432:F436)","v":5000},{"$f":"SUM(G432:G436)","v":0},{"$f":"SUM(H432:H436)","v":2283.6799999999998},{"$f":"SUM(I432:I436)","v":2283.6799999999998},"$2,716 ▼",null,{"$f":"SUM(L432:L436)","v":12000},0,0,0,0,0,0,{"$f":"SUM(S432:S436)","v":12000}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,2700,{"$f":"SUM(D440:E440)","v":2700},0,1188,{"$f":"SUM(G440:H440)","v":1188},{"$f":"IF(F440-I440=0,0,IF(F440-I440>0,TEXT(ABS(F440-I440),\"$#,###\")&\" ▼\",TEXT(ABS(F440-I440),\"$#,###\")&\" ▲\"))","v":"$1,512 ▼"},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T436","v":"Westwood Unified School District"},{"$f":"U436","v":"284_Westwood Unified School District"},{"$f":"V436","v":"25-Lassen_160822173811"},{"$f":"W436","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D441:E441)","v":0},0,0,{"$f":"SUM(G441:H441)","v":0},{"$f":"IF(F441-I441=0,0,IF(F441-I441>0,TEXT(ABS(F441-I441),\"$#,###\")&\" ▼\",TEXT(ABS(F441-I441),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T440","v":"Westwood Unified School District"},"284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A441","v":"25 Lassen"},"3000 Employee Benefits",null,0,900,900,0,152.15,152.15,"$748 ▼","Object Codes",null,null,null,null,null,null,null,null,"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,1400,1400,0,944,944,"$456 ▼","Object Codes",null,null,null,null,null,null,null,null,"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","Westwood Unified School District","284_Westwood Unified School District","25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D440:D447)","v":0},5000,5000,0,2284.15,2284.15,"$2,716 ▼",null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(12,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R451","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U459,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U459,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q451=F466,\" - \",IF(Q451-F466>0,TEXT(Q451-F466,\"$#,###\")&\" ▼\",TEXT(ABS(Q451-F466),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I466=R451,\" - \",IF(R451-I466>0,TEXT(R451-I466,\"$#,###\")&\" ▼\",TEXT(ABS(R451-I466),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L466=S451,\" - \",IF(S451-L466>0,TEXT(S451-L466,\"$#,###\")&\" ▼\",TEXT(ABS(S451-L466),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B460),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F474=Q451,\" - \",IF(Q451-F474>0,TEXT(Q451-F474,\"$#,###\")&\" ▼\",TEXT(ABS(Q451-F474),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I474=R451,\" - \",IF(R451-I474>0,TEXT(R451-I474,\"$#,###\")&\" ▼\",TEXT(ABS(R451-I474),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L474=S451,\" - \",IF(S451-L474>0,TEXT(S451-L474,\"$#,###\")&\" ▼\",TEXT(ABS(S451-L474),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F485=Q451,\" - \",IF(Q451-F485>0,TEXT(Q451-F485,\"$#,###\")&\" ▼\",TEXT(ABS(Q451-F485),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I485=R451,\" - \",IF(R451-I485>0,TEXT(R451-I485,\"$#,###\")&\" ▼\",TEXT(ABS(R451-I485),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D459:E459)","v":0},0,0,{"$f":"SUM(G459:H459)","v":0},{"$f":"IF(F459-I459=0,0,IF(F459-I459>0,TEXT(ABS(F459-I459),\"$#,###\")&\" ▼\",TEXT(ABS(F459-I459),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L459:R459)","v":0},{"$f":"B451","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B451,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D460:E460)","v":0},0,0,{"$f":"SUM(G460:H460)","v":0},{"$f":"IF(F460-I460=0,0,IF(F460-I460>0,TEXT(ABS(F460-I460),\"$#,###\")&\" ▼\",TEXT(ABS(F460-I460),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T459","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D459:D465)","v":0},0,{"$f":"SUM(F459:F465)","v":0},{"$f":"SUM(G459:G465)","v":0},{"$f":"SUM(H459:H465)","v":0},{"$f":"SUM(I459:I465)","v":0},{"$f":"IF(F466-I466=0,0,IF(F466-I466>0,TEXT(ABS(F466-I466),\"$#,###\")&\" ▼\",TEXT(ABS(F466-I466),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L459:L465)","v":0},0,0,0,0,0,0,{"$f":"SUM(S459:S465)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D469:E469)","v":0},0,0,{"$f":"SUM(G469:H469)","v":0},{"$f":"IF(F469-I469=0,0,IF(F469-I469>0,TEXT(ABS(F469-I469),\"$#,###\")&\" ▼\",TEXT(ABS(F469-I469),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L469:R469)","v":0},{"$f":"T465","v":""},{"$f":"U465","v":{"$error":"#N/A"}},{"$f":"V465","v":"25-Lassen_160822173811"},{"$f":"W465","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D470:E470)","v":0},0,0,{"$f":"SUM(G470:H470)","v":0},{"$f":"IF(F470-I470=0,0,IF(F470-I470>0,TEXT(ABS(F470-I470),\"$#,###\")&\" ▼\",TEXT(ABS(F470-I470),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L470:R470)","v":0},{"$f":"T469","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L471:R471)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L472:R472)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L473:R473)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D469:D473)","v":0},0,{"$f":"SUM(F469:F473)","v":0},{"$f":"SUM(G469:G473)","v":0},{"$f":"SUM(H469:H473)","v":0},{"$f":"SUM(I469:I473)","v":0},0,null,{"$f":"SUM(L469:L473)","v":0},0,0,0,0,0,0,{"$f":"SUM(S469:S473)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D477:E477)","v":0},0,0,{"$f":"SUM(G477:H477)","v":0},{"$f":"IF(F477-I477=0,0,IF(F477-I477>0,TEXT(ABS(F477-I477),\"$#,###\")&\" ▼\",TEXT(ABS(F477-I477),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T473","v":""},{"$f":"U473","v":{"$error":"#N/A"}},{"$f":"V473","v":"25-Lassen_160822173811"},{"$f":"W473","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D478:E478)","v":0},0,0,{"$f":"SUM(G478:H478)","v":0},{"$f":"IF(F478-I478=0,0,IF(F478-I478>0,TEXT(ABS(F478-I478),\"$#,###\")&\" ▼\",TEXT(ABS(F478-I478),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T477","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A478","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D477:D484)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(13,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R488","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U496,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U496,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q488=F503,\" - \",IF(Q488-F503>0,TEXT(Q488-F503,\"$#,###\")&\" ▼\",TEXT(ABS(Q488-F503),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I503=R488,\" - \",IF(R488-I503>0,TEXT(R488-I503,\"$#,###\")&\" ▼\",TEXT(ABS(R488-I503),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L503=S488,\" - \",IF(S488-L503>0,TEXT(S488-L503,\"$#,###\")&\" ▼\",TEXT(ABS(S488-L503),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B498),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F511=Q488,\" - \",IF(Q488-F511>0,TEXT(Q488-F511,\"$#,###\")&\" ▼\",TEXT(ABS(Q488-F511),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I511=R488,\" - \",IF(R488-I511>0,TEXT(R488-I511,\"$#,###\")&\" ▼\",TEXT(ABS(R488-I511),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L511=S488,\" - \",IF(S488-L511>0,TEXT(S488-L511,\"$#,###\")&\" ▼\",TEXT(ABS(S488-L511),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F522=Q488,\" - \",IF(Q488-F522>0,TEXT(Q488-F522,\"$#,###\")&\" ▼\",TEXT(ABS(Q488-F522),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I522=R488,\" - \",IF(R488-I522>0,TEXT(R488-I522,\"$#,###\")&\" ▼\",TEXT(ABS(R488-I522),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D496:E496)","v":0},0,0,{"$f":"SUM(G496:H496)","v":0},{"$f":"IF(F496-I496=0,0,IF(F496-I496>0,TEXT(ABS(F496-I496),\"$#,###\")&\" ▼\",TEXT(ABS(F496-I496),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L496:R496)","v":0},{"$f":"B488","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B488,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D497:E497)","v":0},0,0,{"$f":"SUM(G497:H497)","v":0},{"$f":"IF(F497-I497=0,0,IF(F497-I497>0,TEXT(ABS(F497-I497),\"$#,###\")&\" ▼\",TEXT(ABS(F497-I497),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T496","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D496:D502)","v":0},0,{"$f":"SUM(F496:F502)","v":0},{"$f":"SUM(G496:G502)","v":0},{"$f":"SUM(H496:H502)","v":0},{"$f":"SUM(I496:I502)","v":0},{"$f":"IF(F503-I503=0,0,IF(F503-I503>0,TEXT(ABS(F503-I503),\"$#,###\")&\" ▼\",TEXT(ABS(F503-I503),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L496:L502)","v":0},0,0,0,0,0,0,{"$f":"SUM(S496:S502)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D506:E506)","v":0},0,0,{"$f":"SUM(G506:H506)","v":0},{"$f":"IF(F506-I506=0,0,IF(F506-I506>0,TEXT(ABS(F506-I506),\"$#,###\")&\" ▼\",TEXT(ABS(F506-I506),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L506:R506)","v":0},{"$f":"T502","v":""},{"$f":"U502","v":{"$error":"#N/A"}},{"$f":"V502","v":"25-Lassen_160822173811"},{"$f":"W502","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D507:E507)","v":0},0,0,{"$f":"SUM(G507:H507)","v":0},{"$f":"IF(F507-I507=0,0,IF(F507-I507>0,TEXT(ABS(F507-I507),\"$#,###\")&\" ▼\",TEXT(ABS(F507-I507),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L507:R507)","v":0},{"$f":"T506","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L508:R508)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L509:R509)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L510:R510)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D506:D510)","v":0},0,{"$f":"SUM(F506:F510)","v":0},{"$f":"SUM(G506:G510)","v":0},{"$f":"SUM(H506:H510)","v":0},{"$f":"SUM(I506:I510)","v":0},0,null,{"$f":"SUM(L506:L510)","v":0},0,0,0,0,0,0,{"$f":"SUM(S506:S510)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D514:E514)","v":0},0,0,{"$f":"SUM(G514:H514)","v":0},{"$f":"IF(F514-I514=0,0,IF(F514-I514>0,TEXT(ABS(F514-I514),\"$#,###\")&\" ▼\",TEXT(ABS(F514-I514),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T510","v":""},{"$f":"U510","v":{"$error":"#N/A"}},{"$f":"V510","v":"25-Lassen_160822173811"},{"$f":"W510","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D515:E515)","v":0},0,0,{"$f":"SUM(G515:H515)","v":0},{"$f":"IF(F515-I515=0,0,IF(F515-I515>0,TEXT(ABS(F515-I515),\"$#,###\")&\" ▼\",TEXT(ABS(F515-I515),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T514","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A515","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D514:D521)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(14,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R525","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U533,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U533,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q525=F540,\" - \",IF(Q525-F540>0,TEXT(Q525-F540,\"$#,###\")&\" ▼\",TEXT(ABS(Q525-F540),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I540=R525,\" - \",IF(R525-I540>0,TEXT(R525-I540,\"$#,###\")&\" ▼\",TEXT(ABS(R525-I540),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L540=S525,\" - \",IF(S525-L540>0,TEXT(S525-L540,\"$#,###\")&\" ▼\",TEXT(ABS(S525-L540),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B536),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F548=Q525,\" - \",IF(Q525-F548>0,TEXT(Q525-F548,\"$#,###\")&\" ▼\",TEXT(ABS(Q525-F548),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I548=R525,\" - \",IF(R525-I548>0,TEXT(R525-I548,\"$#,###\")&\" ▼\",TEXT(ABS(R525-I548),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L548=S525,\" - \",IF(S525-L548>0,TEXT(S525-L548,\"$#,###\")&\" ▼\",TEXT(ABS(S525-L548),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F559=Q525,\" - \",IF(Q525-F559>0,TEXT(Q525-F559,\"$#,###\")&\" ▼\",TEXT(ABS(Q525-F559),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I559=R525,\" - \",IF(R525-I559>0,TEXT(R525-I559,\"$#,###\")&\" ▼\",TEXT(ABS(R525-I559),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D533:E533)","v":0},0,0,{"$f":"SUM(G533:H533)","v":0},{"$f":"IF(F533-I533=0,0,IF(F533-I533>0,TEXT(ABS(F533-I533),\"$#,###\")&\" ▼\",TEXT(ABS(F533-I533),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L533:R533)","v":0},{"$f":"B525","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B525,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D534:E534)","v":0},0,0,{"$f":"SUM(G534:H534)","v":0},{"$f":"IF(F534-I534=0,0,IF(F534-I534>0,TEXT(ABS(F534-I534),\"$#,###\")&\" ▼\",TEXT(ABS(F534-I534),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T533","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D533:D539)","v":0},0,{"$f":"SUM(F533:F539)","v":0},{"$f":"SUM(G533:G539)","v":0},{"$f":"SUM(H533:H539)","v":0},{"$f":"SUM(I533:I539)","v":0},{"$f":"IF(F540-I540=0,0,IF(F540-I540>0,TEXT(ABS(F540-I540),\"$#,###\")&\" ▼\",TEXT(ABS(F540-I540),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L533:L539)","v":0},0,0,0,0,0,0,{"$f":"SUM(S533:S539)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D543:E543)","v":0},0,0,{"$f":"SUM(G543:H543)","v":0},{"$f":"IF(F543-I543=0,0,IF(F543-I543>0,TEXT(ABS(F543-I543),\"$#,###\")&\" ▼\",TEXT(ABS(F543-I543),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L543:R543)","v":0},{"$f":"T539","v":""},{"$f":"U539","v":{"$error":"#N/A"}},{"$f":"V539","v":"25-Lassen_160822173811"},{"$f":"W539","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D544:E544)","v":0},0,0,{"$f":"SUM(G544:H544)","v":0},{"$f":"IF(F544-I544=0,0,IF(F544-I544>0,TEXT(ABS(F544-I544),\"$#,###\")&\" ▼\",TEXT(ABS(F544-I544),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L544:R544)","v":0},{"$f":"T543","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L545:R545)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L546:R546)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L547:R547)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D543:D547)","v":0},0,{"$f":"SUM(F543:F547)","v":0},{"$f":"SUM(G543:G547)","v":0},{"$f":"SUM(H543:H547)","v":0},{"$f":"SUM(I543:I547)","v":0},0,null,{"$f":"SUM(L543:L547)","v":0},0,0,0,0,0,0,{"$f":"SUM(S543:S547)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D551:E551)","v":0},0,0,{"$f":"SUM(G551:H551)","v":0},{"$f":"IF(F551-I551=0,0,IF(F551-I551>0,TEXT(ABS(F551-I551),\"$#,###\")&\" ▼\",TEXT(ABS(F551-I551),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T547","v":""},{"$f":"U547","v":{"$error":"#N/A"}},{"$f":"V547","v":"25-Lassen_160822173811"},{"$f":"W547","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D552:E552)","v":0},0,0,{"$f":"SUM(G552:H552)","v":0},{"$f":"IF(F552-I552=0,0,IF(F552-I552>0,TEXT(ABS(F552-I552),\"$#,###\")&\" ▼\",TEXT(ABS(F552-I552),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T551","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A552","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D551:D558)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(15,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R562","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U570,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U570,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q562=F577,\" - \",IF(Q562-F577>0,TEXT(Q562-F577,\"$#,###\")&\" ▼\",TEXT(ABS(Q562-F577),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I577=R562,\" - \",IF(R562-I577>0,TEXT(R562-I577,\"$#,###\")&\" ▼\",TEXT(ABS(R562-I577),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L577=S562,\" - \",IF(S562-L577>0,TEXT(S562-L577,\"$#,###\")&\" ▼\",TEXT(ABS(S562-L577),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B574),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F585=Q562,\" - \",IF(Q562-F585>0,TEXT(Q562-F585,\"$#,###\")&\" ▼\",TEXT(ABS(Q562-F585),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I585=R562,\" - \",IF(R562-I585>0,TEXT(R562-I585,\"$#,###\")&\" ▼\",TEXT(ABS(R562-I585),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L585=S562,\" - \",IF(S562-L585>0,TEXT(S562-L585,\"$#,###\")&\" ▼\",TEXT(ABS(S562-L585),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F596=Q562,\" - \",IF(Q562-F596>0,TEXT(Q562-F596,\"$#,###\")&\" ▼\",TEXT(ABS(Q562-F596),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I596=R562,\" - \",IF(R562-I596>0,TEXT(R562-I596,\"$#,###\")&\" ▼\",TEXT(ABS(R562-I596),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D570:E570)","v":0},0,0,{"$f":"SUM(G570:H570)","v":0},{"$f":"IF(F570-I570=0,0,IF(F570-I570>0,TEXT(ABS(F570-I570),\"$#,###\")&\" ▼\",TEXT(ABS(F570-I570),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L570:R570)","v":0},{"$f":"B562","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B562,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D571:E571)","v":0},0,0,{"$f":"SUM(G571:H571)","v":0},{"$f":"IF(F571-I571=0,0,IF(F571-I571>0,TEXT(ABS(F571-I571),\"$#,###\")&\" ▼\",TEXT(ABS(F571-I571),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T570","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D570:D576)","v":0},0,{"$f":"SUM(F570:F576)","v":0},{"$f":"SUM(G570:G576)","v":0},{"$f":"SUM(H570:H576)","v":0},{"$f":"SUM(I570:I576)","v":0},{"$f":"IF(F577-I577=0,0,IF(F577-I577>0,TEXT(ABS(F577-I577),\"$#,###\")&\" ▼\",TEXT(ABS(F577-I577),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L570:L576)","v":0},0,0,0,0,0,0,{"$f":"SUM(S570:S576)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D580:E580)","v":0},0,0,{"$f":"SUM(G580:H580)","v":0},{"$f":"IF(F580-I580=0,0,IF(F580-I580>0,TEXT(ABS(F580-I580),\"$#,###\")&\" ▼\",TEXT(ABS(F580-I580),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L580:R580)","v":0},{"$f":"T576","v":""},{"$f":"U576","v":{"$error":"#N/A"}},{"$f":"V576","v":"25-Lassen_160822173811"},{"$f":"W576","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D581:E581)","v":0},0,0,{"$f":"SUM(G581:H581)","v":0},{"$f":"IF(F581-I581=0,0,IF(F581-I581>0,TEXT(ABS(F581-I581),\"$#,###\")&\" ▼\",TEXT(ABS(F581-I581),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L581:R581)","v":0},{"$f":"T580","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L582:R582)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L583:R583)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L584:R584)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D580:D584)","v":0},0,{"$f":"SUM(F580:F584)","v":0},{"$f":"SUM(G580:G584)","v":0},{"$f":"SUM(H580:H584)","v":0},{"$f":"SUM(I580:I584)","v":0},0,null,{"$f":"SUM(L580:L584)","v":0},0,0,0,0,0,0,{"$f":"SUM(S580:S584)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D588:E588)","v":0},0,0,{"$f":"SUM(G588:H588)","v":0},{"$f":"IF(F588-I588=0,0,IF(F588-I588>0,TEXT(ABS(F588-I588),\"$#,###\")&\" ▼\",TEXT(ABS(F588-I588),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T584","v":""},{"$f":"U584","v":{"$error":"#N/A"}},{"$f":"V584","v":"25-Lassen_160822173811"},{"$f":"W584","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D589:E589)","v":0},0,0,{"$f":"SUM(G589:H589)","v":0},{"$f":"IF(F589-I589=0,0,IF(F589-I589>0,TEXT(ABS(F589-I589),\"$#,###\")&\" ▼\",TEXT(ABS(F589-I589),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T588","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A589","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D588:D595)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(16,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R599","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U607,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U607,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q599=F614,\" - \",IF(Q599-F614>0,TEXT(Q599-F614,\"$#,###\")&\" ▼\",TEXT(ABS(Q599-F614),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I614=R599,\" - \",IF(R599-I614>0,TEXT(R599-I614,\"$#,###\")&\" ▼\",TEXT(ABS(R599-I614),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L614=S599,\" - \",IF(S599-L614>0,TEXT(S599-L614,\"$#,###\")&\" ▼\",TEXT(ABS(S599-L614),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B612),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F622=Q599,\" - \",IF(Q599-F622>0,TEXT(Q599-F622,\"$#,###\")&\" ▼\",TEXT(ABS(Q599-F622),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I622=R599,\" - \",IF(R599-I622>0,TEXT(R599-I622,\"$#,###\")&\" ▼\",TEXT(ABS(R599-I622),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L622=S599,\" - \",IF(S599-L622>0,TEXT(S599-L622,\"$#,###\")&\" ▼\",TEXT(ABS(S599-L622),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F633=Q599,\" - \",IF(Q599-F633>0,TEXT(Q599-F633,\"$#,###\")&\" ▼\",TEXT(ABS(Q599-F633),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I633=R599,\" - \",IF(R599-I633>0,TEXT(R599-I633,\"$#,###\")&\" ▼\",TEXT(ABS(R599-I633),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D607:E607)","v":0},0,0,{"$f":"SUM(G607:H607)","v":0},{"$f":"IF(F607-I607=0,0,IF(F607-I607>0,TEXT(ABS(F607-I607),\"$#,###\")&\" ▼\",TEXT(ABS(F607-I607),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L607:R607)","v":0},{"$f":"B599","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B599,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D608:E608)","v":0},0,0,{"$f":"SUM(G608:H608)","v":0},{"$f":"IF(F608-I608=0,0,IF(F608-I608>0,TEXT(ABS(F608-I608),\"$#,###\")&\" ▼\",TEXT(ABS(F608-I608),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T607","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D607:D613)","v":0},0,{"$f":"SUM(F607:F613)","v":0},{"$f":"SUM(G607:G613)","v":0},{"$f":"SUM(H607:H613)","v":0},{"$f":"SUM(I607:I613)","v":0},{"$f":"IF(F614-I614=0,0,IF(F614-I614>0,TEXT(ABS(F614-I614),\"$#,###\")&\" ▼\",TEXT(ABS(F614-I614),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L607:L613)","v":0},0,0,0,0,0,0,{"$f":"SUM(S607:S613)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D617:E617)","v":0},0,0,{"$f":"SUM(G617:H617)","v":0},{"$f":"IF(F617-I617=0,0,IF(F617-I617>0,TEXT(ABS(F617-I617),\"$#,###\")&\" ▼\",TEXT(ABS(F617-I617),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L617:R617)","v":0},{"$f":"T613","v":""},{"$f":"U613","v":{"$error":"#N/A"}},{"$f":"V613","v":"25-Lassen_160822173811"},{"$f":"W613","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D618:E618)","v":0},0,0,{"$f":"SUM(G618:H618)","v":0},{"$f":"IF(F618-I618=0,0,IF(F618-I618>0,TEXT(ABS(F618-I618),\"$#,###\")&\" ▼\",TEXT(ABS(F618-I618),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L618:R618)","v":0},{"$f":"T617","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L619:R619)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L620:R620)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L621:R621)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D617:D621)","v":0},0,{"$f":"SUM(F617:F621)","v":0},{"$f":"SUM(G617:G621)","v":0},{"$f":"SUM(H617:H621)","v":0},{"$f":"SUM(I617:I621)","v":0},0,null,{"$f":"SUM(L617:L621)","v":0},0,0,0,0,0,0,{"$f":"SUM(S617:S621)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D625:E625)","v":0},0,0,{"$f":"SUM(G625:H625)","v":0},{"$f":"IF(F625-I625=0,0,IF(F625-I625>0,TEXT(ABS(F625-I625),\"$#,###\")&\" ▼\",TEXT(ABS(F625-I625),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T621","v":""},{"$f":"U621","v":{"$error":"#N/A"}},{"$f":"V621","v":"25-Lassen_160822173811"},{"$f":"W621","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D626:E626)","v":0},0,0,{"$f":"SUM(G626:H626)","v":0},{"$f":"IF(F626-I626=0,0,IF(F626-I626>0,TEXT(ABS(F626-I626),\"$#,###\")&\" ▼\",TEXT(ABS(F626-I626),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T625","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A626","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D625:D632)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(17,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R636","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U644,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U644,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q636=F651,\" - \",IF(Q636-F651>0,TEXT(Q636-F651,\"$#,###\")&\" ▼\",TEXT(ABS(Q636-F651),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I651=R636,\" - \",IF(R636-I651>0,TEXT(R636-I651,\"$#,###\")&\" ▼\",TEXT(ABS(R636-I651),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L651=S636,\" - \",IF(S636-L651>0,TEXT(S636-L651,\"$#,###\")&\" ▼\",TEXT(ABS(S636-L651),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B650),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F659=Q636,\" - \",IF(Q636-F659>0,TEXT(Q636-F659,\"$#,###\")&\" ▼\",TEXT(ABS(Q636-F659),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I659=R636,\" - \",IF(R636-I659>0,TEXT(R636-I659,\"$#,###\")&\" ▼\",TEXT(ABS(R636-I659),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L659=S636,\" - \",IF(S636-L659>0,TEXT(S636-L659,\"$#,###\")&\" ▼\",TEXT(ABS(S636-L659),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F670=Q636,\" - \",IF(Q636-F670>0,TEXT(Q636-F670,\"$#,###\")&\" ▼\",TEXT(ABS(Q636-F670),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I670=R636,\" - \",IF(R636-I670>0,TEXT(R636-I670,\"$#,###\")&\" ▼\",TEXT(ABS(R636-I670),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D644:E644)","v":0},0,0,{"$f":"SUM(G644:H644)","v":0},{"$f":"IF(F644-I644=0,0,IF(F644-I644>0,TEXT(ABS(F644-I644),\"$#,###\")&\" ▼\",TEXT(ABS(F644-I644),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L644:R644)","v":0},{"$f":"B636","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B636,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D645:E645)","v":0},0,0,{"$f":"SUM(G645:H645)","v":0},{"$f":"IF(F645-I645=0,0,IF(F645-I645>0,TEXT(ABS(F645-I645),\"$#,###\")&\" ▼\",TEXT(ABS(F645-I645),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T644","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D644:D650)","v":0},0,{"$f":"SUM(F644:F650)","v":0},{"$f":"SUM(G644:G650)","v":0},{"$f":"SUM(H644:H650)","v":0},{"$f":"SUM(I644:I650)","v":0},{"$f":"IF(F651-I651=0,0,IF(F651-I651>0,TEXT(ABS(F651-I651),\"$#,###\")&\" ▼\",TEXT(ABS(F651-I651),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L644:L650)","v":0},0,0,0,0,0,0,{"$f":"SUM(S644:S650)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D654:E654)","v":0},0,0,{"$f":"SUM(G654:H654)","v":0},{"$f":"IF(F654-I654=0,0,IF(F654-I654>0,TEXT(ABS(F654-I654),\"$#,###\")&\" ▼\",TEXT(ABS(F654-I654),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L654:R654)","v":0},{"$f":"T650","v":""},{"$f":"U650","v":{"$error":"#N/A"}},{"$f":"V650","v":"25-Lassen_160822173811"},{"$f":"W650","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D655:E655)","v":0},0,0,{"$f":"SUM(G655:H655)","v":0},{"$f":"IF(F655-I655=0,0,IF(F655-I655>0,TEXT(ABS(F655-I655),\"$#,###\")&\" ▼\",TEXT(ABS(F655-I655),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L655:R655)","v":0},{"$f":"T654","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L656:R656)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L657:R657)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L658:R658)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D654:D658)","v":0},0,{"$f":"SUM(F654:F658)","v":0},{"$f":"SUM(G654:G658)","v":0},{"$f":"SUM(H654:H658)","v":0},{"$f":"SUM(I654:I658)","v":0},0,null,{"$f":"SUM(L654:L658)","v":0},0,0,0,0,0,0,{"$f":"SUM(S654:S658)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D662:E662)","v":0},0,0,{"$f":"SUM(G662:H662)","v":0},{"$f":"IF(F662-I662=0,0,IF(F662-I662>0,TEXT(ABS(F662-I662),\"$#,###\")&\" ▼\",TEXT(ABS(F662-I662),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T658","v":""},{"$f":"U658","v":{"$error":"#N/A"}},{"$f":"V658","v":"25-Lassen_160822173811"},{"$f":"W658","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D663:E663)","v":0},0,0,{"$f":"SUM(G663:H663)","v":0},{"$f":"IF(F663-I663=0,0,IF(F663-I663>0,TEXT(ABS(F663-I663),\"$#,###\")&\" ▼\",TEXT(ABS(F663-I663),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T662","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A663","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D662:D669)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(18,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R673","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U681,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U681,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q673=F688,\" - \",IF(Q673-F688>0,TEXT(Q673-F688,\"$#,###\")&\" ▼\",TEXT(ABS(Q673-F688),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I688=R673,\" - \",IF(R673-I688>0,TEXT(R673-I688,\"$#,###\")&\" ▼\",TEXT(ABS(R673-I688),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L688=S673,\" - \",IF(S673-L688>0,TEXT(S673-L688,\"$#,###\")&\" ▼\",TEXT(ABS(S673-L688),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B688),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F696=Q673,\" - \",IF(Q673-F696>0,TEXT(Q673-F696,\"$#,###\")&\" ▼\",TEXT(ABS(Q673-F696),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I696=R673,\" - \",IF(R673-I696>0,TEXT(R673-I696,\"$#,###\")&\" ▼\",TEXT(ABS(R673-I696),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L696=S673,\" - \",IF(S673-L696>0,TEXT(S673-L696,\"$#,###\")&\" ▼\",TEXT(ABS(S673-L696),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F707=Q673,\" - \",IF(Q673-F707>0,TEXT(Q673-F707,\"$#,###\")&\" ▼\",TEXT(ABS(Q673-F707),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I707=R673,\" - \",IF(R673-I707>0,TEXT(R673-I707,\"$#,###\")&\" ▼\",TEXT(ABS(R673-I707),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D681:E681)","v":0},0,0,{"$f":"SUM(G681:H681)","v":0},{"$f":"IF(F681-I681=0,0,IF(F681-I681>0,TEXT(ABS(F681-I681),\"$#,###\")&\" ▼\",TEXT(ABS(F681-I681),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L681:R681)","v":0},{"$f":"B673","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B673,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D682:E682)","v":0},0,0,{"$f":"SUM(G682:H682)","v":0},{"$f":"IF(F682-I682=0,0,IF(F682-I682>0,TEXT(ABS(F682-I682),\"$#,###\")&\" ▼\",TEXT(ABS(F682-I682),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T681","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D681:D687)","v":0},0,{"$f":"SUM(F681:F687)","v":0},{"$f":"SUM(G681:G687)","v":0},{"$f":"SUM(H681:H687)","v":0},{"$f":"SUM(I681:I687)","v":0},{"$f":"IF(F688-I688=0,0,IF(F688-I688>0,TEXT(ABS(F688-I688),\"$#,###\")&\" ▼\",TEXT(ABS(F688-I688),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L681:L687)","v":0},0,0,0,0,0,0,{"$f":"SUM(S681:S687)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D691:E691)","v":0},0,0,{"$f":"SUM(G691:H691)","v":0},{"$f":"IF(F691-I691=0,0,IF(F691-I691>0,TEXT(ABS(F691-I691),\"$#,###\")&\" ▼\",TEXT(ABS(F691-I691),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L691:R691)","v":0},{"$f":"T687","v":""},{"$f":"U687","v":{"$error":"#N/A"}},{"$f":"V687","v":"25-Lassen_160822173811"},{"$f":"W687","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D692:E692)","v":0},0,0,{"$f":"SUM(G692:H692)","v":0},{"$f":"IF(F692-I692=0,0,IF(F692-I692>0,TEXT(ABS(F692-I692),\"$#,###\")&\" ▼\",TEXT(ABS(F692-I692),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L692:R692)","v":0},{"$f":"T691","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L693:R693)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L694:R694)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L695:R695)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D691:D695)","v":0},0,{"$f":"SUM(F691:F695)","v":0},{"$f":"SUM(G691:G695)","v":0},{"$f":"SUM(H691:H695)","v":0},{"$f":"SUM(I691:I695)","v":0},0,null,{"$f":"SUM(L691:L695)","v":0},0,0,0,0,0,0,{"$f":"SUM(S691:S695)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D699:E699)","v":0},0,0,{"$f":"SUM(G699:H699)","v":0},{"$f":"IF(F699-I699=0,0,IF(F699-I699>0,TEXT(ABS(F699-I699),\"$#,###\")&\" ▼\",TEXT(ABS(F699-I699),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T695","v":""},{"$f":"U695","v":{"$error":"#N/A"}},{"$f":"V695","v":"25-Lassen_160822173811"},{"$f":"W695","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D700:E700)","v":0},0,0,{"$f":"SUM(G700:H700)","v":0},{"$f":"IF(F700-I700=0,0,IF(F700-I700>0,TEXT(ABS(F700-I700),\"$#,###\")&\" ▼\",TEXT(ABS(F700-I700),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T699","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A700","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D699:D706)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(19,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R710","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U718,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U718,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q710=F725,\" - \",IF(Q710-F725>0,TEXT(Q710-F725,\"$#,###\")&\" ▼\",TEXT(ABS(Q710-F725),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I725=R710,\" - \",IF(R710-I725>0,TEXT(R710-I725,\"$#,###\")&\" ▼\",TEXT(ABS(R710-I725),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L725=S710,\" - \",IF(S710-L725>0,TEXT(S710-L725,\"$#,###\")&\" ▼\",TEXT(ABS(S710-L725),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B726),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F733=Q710,\" - \",IF(Q710-F733>0,TEXT(Q710-F733,\"$#,###\")&\" ▼\",TEXT(ABS(Q710-F733),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I733=R710,\" - \",IF(R710-I733>0,TEXT(R710-I733,\"$#,###\")&\" ▼\",TEXT(ABS(R710-I733),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L733=S710,\" - \",IF(S710-L733>0,TEXT(S710-L733,\"$#,###\")&\" ▼\",TEXT(ABS(S710-L733),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F744=Q710,\" - \",IF(Q710-F744>0,TEXT(Q710-F744,\"$#,###\")&\" ▼\",TEXT(ABS(Q710-F744),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I744=R710,\" - \",IF(R710-I744>0,TEXT(R710-I744,\"$#,###\")&\" ▼\",TEXT(ABS(R710-I744),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D718:E718)","v":0},0,0,{"$f":"SUM(G718:H718)","v":0},{"$f":"IF(F718-I718=0,0,IF(F718-I718>0,TEXT(ABS(F718-I718),\"$#,###\")&\" ▼\",TEXT(ABS(F718-I718),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L718:R718)","v":0},{"$f":"B710","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B710,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D719:E719)","v":0},0,0,{"$f":"SUM(G719:H719)","v":0},{"$f":"IF(F719-I719=0,0,IF(F719-I719>0,TEXT(ABS(F719-I719),\"$#,###\")&\" ▼\",TEXT(ABS(F719-I719),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T718","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D718:D724)","v":0},0,{"$f":"SUM(F718:F724)","v":0},{"$f":"SUM(G718:G724)","v":0},{"$f":"SUM(H718:H724)","v":0},{"$f":"SUM(I718:I724)","v":0},{"$f":"IF(F725-I725=0,0,IF(F725-I725>0,TEXT(ABS(F725-I725),\"$#,###\")&\" ▼\",TEXT(ABS(F725-I725),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L718:L724)","v":0},0,0,0,0,0,0,{"$f":"SUM(S718:S724)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D728:E728)","v":0},0,0,{"$f":"SUM(G728:H728)","v":0},{"$f":"IF(F728-I728=0,0,IF(F728-I728>0,TEXT(ABS(F728-I728),\"$#,###\")&\" ▼\",TEXT(ABS(F728-I728),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L728:R728)","v":0},{"$f":"T724","v":""},{"$f":"U724","v":{"$error":"#N/A"}},{"$f":"V724","v":"25-Lassen_160822173811"},{"$f":"W724","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D729:E729)","v":0},0,0,{"$f":"SUM(G729:H729)","v":0},{"$f":"IF(F729-I729=0,0,IF(F729-I729>0,TEXT(ABS(F729-I729),\"$#,###\")&\" ▼\",TEXT(ABS(F729-I729),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L729:R729)","v":0},{"$f":"T728","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L730:R730)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L731:R731)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L732:R732)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D728:D732)","v":0},0,{"$f":"SUM(F728:F732)","v":0},{"$f":"SUM(G728:G732)","v":0},{"$f":"SUM(H728:H732)","v":0},{"$f":"SUM(I728:I732)","v":0},0,null,{"$f":"SUM(L728:L732)","v":0},0,0,0,0,0,0,{"$f":"SUM(S728:S732)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D736:E736)","v":0},0,0,{"$f":"SUM(G736:H736)","v":0},{"$f":"IF(F736-I736=0,0,IF(F736-I736>0,TEXT(ABS(F736-I736),\"$#,###\")&\" ▼\",TEXT(ABS(F736-I736),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T732","v":""},{"$f":"U732","v":{"$error":"#N/A"}},{"$f":"V732","v":"25-Lassen_160822173811"},{"$f":"W732","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D737:E737)","v":0},0,0,{"$f":"SUM(G737:H737)","v":0},{"$f":"IF(F737-I737=0,0,IF(F737-I737>0,TEXT(ABS(F737-I737),\"$#,###\")&\" ▼\",TEXT(ABS(F737-I737),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T736","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A737","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D736:D743)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PY 15-16\nBudgeted","PY 15-16\nSpent","PY 16-17\nPlanned"]
["🔝",{"$f":"IFERROR(VLOOKUP(20,Sheet1!F:G,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"AEBG Funds",null,{"$f":"R748","v":""},{"$f":"IFERROR(INDEX(Sheet1!H:H,MATCH(U756,Sheet1!E:E,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Sheet1!J:J,MATCH(U756,Sheet1!E:E,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Areas",null,{"$f":"IF(Q748=F763,\" - \",IF(Q748-F763>0,TEXT(Q748-F763,\"$#,###\")&\" ▼\",TEXT(ABS(Q748-F763),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I763=R748,\" - \",IF(R748-I763>0,TEXT(R748-I763,\"$#,###\")&\" ▼\",TEXT(ABS(R748-I763),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L763=S748,\" - \",IF(S748-L763>0,TEXT(S748-L763,\"$#,###\")&\" ▼\",TEXT(ABS(S748-L763),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(ISNA(Sheet1!B764),\"Please select from the list of member agencies affiliated with the selected Consortium\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Objectives",null,{"$f":"IF(F771=Q748,\" - \",IF(Q748-F771>0,TEXT(Q748-F771,\"$#,###\")&\" ▼\",TEXT(ABS(Q748-F771),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I771=R748,\" - \",IF(R748-I771>0,TEXT(R748-I771,\"$#,###\")&\" ▼\",TEXT(ABS(R748-I771),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(L771=S748,\" - \",IF(S748-L771>0,TEXT(S748-L771,\"$#,###\")&\" ▼\",TEXT(ABS(S748-L771),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Object Codes",null,{"$f":"IF(F782=Q748,\" - \",IF(Q748-F782>0,TEXT(Q748-F782,\"$#,###\")&\" ▼\",TEXT(ABS(Q748-F782),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(I782=R748,\" - \",IF(R748-I782>0,TEXT(R748-I782,\"$#,###\")&\" ▼\",TEXT(ABS(R748-I782),\"$#,###\")&\" ▲\"))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"2015 - 16 Expenditures",null,null,null,null,null,null,null,"2016 - 17 Planned Expenditures"]
[null,null,null,"Budgeted",null,null,"Spent",null,null,"+ / -"]
[null,"Program Areas",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total",null,null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total",{"$f":"B748","v":""}]
[{"$f":"$B$4","v":"25 Lassen"},"3.1a Adult education (ABE, ASE, Basic Skills)",null,0,0,{"$f":"SUM(D756:E756)","v":0},0,0,{"$f":"SUM(G756:H756)","v":0},{"$f":"IF(F756-I756=0,0,IF(F756-I756>0,TEXT(ABS(F756-I756),\"$#,###\")&\" ▼\",TEXT(ABS(F756-I756),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,{"$f":"SUM(L756:R756)","v":0},{"$f":"B748","v":""},{"$f":"INDEX(Sheet1!E:E,MATCH($B$4&B748,Sheet1!D:D,0))","v":{"$error":"#N/A"}},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1b English as a second language",null,0,0,{"$f":"SUM(D757:E757)","v":0},0,0,{"$f":"SUM(G757:H757)","v":0},{"$f":"IF(F757-I757=0,0,IF(F757-I757>0,TEXT(ABS(F757-I757),\"$#,###\")&\" ▼\",TEXT(ABS(F757-I757),\"$#,###\")&\" ▲\"))","v":0},"Program Areas",0,0,0,0,0,0,0,0,{"$f":"T756","v":""},{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1c Pre-apprenticeship training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1d Career and technical training",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1e Adults training to support child school success",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1f Older adults in the workforce",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
["25 Lassen","3.1g Services to adults with disabilities",null,0,0,0,0,0,0,0,"Program Areas",0,0,0,0,0,0,0,0,"",{"$error":"#N/A"},{"$f":"Sheet1!$B$8","v":"25-Lassen_160822173811"},{"$f":"Sheet1!$B$10","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[null,"Total",null,{"$f":"SUM(D756:D762)","v":0},0,{"$f":"SUM(F756:F762)","v":0},{"$f":"SUM(G756:G762)","v":0},{"$f":"SUM(H756:H762)","v":0},{"$f":"SUM(I756:I762)","v":0},{"$f":"IF(F763-I763=0,0,IF(F763-I763>0,TEXT(ABS(F763-I763),\"$#,###\")&\" ▼\",TEXT(ABS(F763-I763),\"$#,###\")&\" ▲\"))","v":0},null,{"$f":"SUM(L756:L762)","v":0},0,0,0,0,0,0,{"$f":"SUM(S756:S762)","v":0}]
[]
[null,"Objectives",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -",null,"AEBG","WIOA","Adult Perkins","CalWorks","LCFF","CCD Apportionment","Incarcerated Adults","Total"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1a Obj. 3: Seamless Transition",null,0,0,{"$f":"SUM(D766:E766)","v":0},0,0,{"$f":"SUM(G766:H766)","v":0},{"$f":"IF(F766-I766=0,0,IF(F766-I766>0,TEXT(ABS(F766-I766),\"$#,###\")&\" ▼\",TEXT(ABS(F766-I766),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L766:R766)","v":0},{"$f":"T762","v":""},{"$f":"U762","v":{"$error":"#N/A"}},{"$f":"V762","v":"25-Lassen_160822173811"},{"$f":"W762","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"5.1b Obj. 4: Gaps in Services",null,0,0,{"$f":"SUM(D767:E767)","v":0},0,0,{"$f":"SUM(G767:H767)","v":0},{"$f":"IF(F767-I767=0,0,IF(F767-I767>0,TEXT(ABS(F767-I767),\"$#,###\")&\" ▼\",TEXT(ABS(F767-I767),\"$#,###\")&\" ▲\"))","v":0},"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L767:R767)","v":0},{"$f":"T766","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1c Obj. 5: Accelerated Learning",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L768:R768)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1d Obj. 6: Professional Development",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L769:R769)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"$B$4","v":"25 Lassen"},"5.1e Obj. 7: Leveraging Structures",null,0,0,0,0,0,0,0,"Objectives",0,0,0,0,0,0,0,{"$f":"SUM(L770:R770)","v":0},"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D766:D770)","v":0},0,{"$f":"SUM(F766:F770)","v":0},{"$f":"SUM(G766:G770)","v":0},{"$f":"SUM(H766:H770)","v":0},{"$f":"SUM(I766:I770)","v":0},0,null,{"$f":"SUM(L766:L770)","v":0},0,0,0,0,0,0,{"$f":"SUM(S766:S770)","v":0}]
[]
[null,"Object Code",null,"MOE","Consortium Allocations","Total","MOE","Consortium Allocations","Total","+ / -"]
[{"$f":"$B$4","v":"25 Lassen"},"1000 Instructional Salaries",null,0,0,{"$f":"SUM(D774:E774)","v":0},0,0,{"$f":"SUM(G774:H774)","v":0},{"$f":"IF(F774-I774=0,0,IF(F774-I774>0,TEXT(ABS(F774-I774),\"$#,###\")&\" ▼\",TEXT(ABS(F774-I774),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T770","v":""},{"$f":"U770","v":{"$error":"#N/A"}},{"$f":"V770","v":"25-Lassen_160822173811"},{"$f":"W770","v":"All Schools Lassen Consortium Expenditures.xlsm"}]
[{"$f":"$B$4","v":"25 Lassen"},"2000 NonInstructional Salaries",null,0,0,{"$f":"SUM(D775:E775)","v":0},0,0,{"$f":"SUM(G775:H775)","v":0},{"$f":"IF(F775-I775=0,0,IF(F775-I775>0,TEXT(ABS(F775-I775),\"$#,###\")&\" ▼\",TEXT(ABS(F775-I775),\"$#,###\")&\" ▲\"))","v":0},"Object Codes",null,null,null,null,null,null,null,null,{"$f":"T774","v":""},{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[{"$f":"A775","v":"25 Lassen"},"3000 Employee Benefits",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","4000 Supplies and Materials",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","5000 Other Operating Expenses",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","6000 Capital Outlay",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","7000 Other Outgo",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"Key","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
["25 Lassen","Indirect / Administration",null,0,0,0,0,0,0,0,"Object Codes",null,null,null,null,null,null,null,"▼ = Under","",{"$error":"#N/A"},"25-Lassen_160822173811","All Schools Lassen Consortium Expenditures.xlsm"]
[null,"Total",null,{"$f":"SUM(D774:D781)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,"▲ = Over"]