{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Validation","Cash Flow","vena.tmp.7EC47338204F4F1F"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6253,"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":"Validation","index":0,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(#REF!=NoSaveAfterMacro,TRUE,FALSE)","v":{"$error":"#REF!"}},"After running the \"Prepare Workbook for External Distribution\" macro, data cannot be saved to Vena.  Save to box and continue working there."]
[{"$f":"ISREF(INDIRECT(\"'MYP'\"&\"!A1\"))","v":false},"One or more template sheets have been deleted from the workbook. Save to box and continue working there."]
[{"$f":"ISREF(INDIRECT(\"'MYP-Multisite'\"&\"!A1\"))","v":false},"One or more template sheets have been deleted from the workbook. Save to box and continue working there."]
[{"$f":"ISREF(INDIRECT(\"'Cash Flow'\"&\"!A1\"))","v":true},"One or more template sheets have been deleted from the workbook. Save to box and continue working there."]
[{"$f":"ISREF(INDIRECT(\"'Payroll'\"&\"!A1\"))","v":false},"One or more template sheets have been deleted from the workbook. Save to box and continue working there."]
[{"$f":"ISREF(INDIRECT(\"'Rates'\"&\"!A1\"))","v":false},"One or more template sheets have been deleted from the workbook. Save to box and continue working there."]
[{"$f":"ISREF(INDIRECT(\"'Graphs'\"&\"!A1\"))","v":false},"One or more template sheets have been deleted from the workbook. Save to box and continue working there."]

{"sheet":"Cash Flow","index":1,"n_rows":588,"n_cols":86,"rows_kept":588,"cut":false,"hidden":false,"merged":[[4,2,4,15],[5,2,5,15],[4,16,4,29],[5,16,5,29],[4,30,4,43],[5,30,5,43],[4,44,4,57],[5,44,5,57],[4,58,4,71],[5,58,5,71],[4,72,4,85],[5,72,5,85]]}
["Urban Montessori",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Monthly Cash Forecast",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["","","2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30"]
["","","Actuals & Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals & Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals & Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals & Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals & Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals & Forecast"]
["","","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Forecast","Remaining","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Forecast","Remaining","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Forecast","Remaining","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Forecast","Remaining","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Forecast","Remaining","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Forecast","Remaining"]
["","","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Balance","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Balance","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Balance","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Balance","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Balance","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Balance"]
["","",null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["Beginning Cash",null,1807456.6,{"$f":"C587","v":2461385.0779292607},{"$f":"D587","v":2222807.4352397248},{"$f":"E587","v":2109403.9931220966},{"$f":"F587","v":2164422.7075352152},{"$f":"G587","v":2068461.0878987703},{"$f":"H587","v":2005055.5090923328},{"$f":"I587","v":2070772.1265646678},{"$f":"J587","v":1990690.0106891082},{"$f":"K587","v":2094131.1381968944},{"$f":"L587","v":2225029.9324840363},{"$f":"M587","v":2162796.3677951023},"","",{"$f":"N587","v":1921323.7710488208},{"$f":"Q587","v":2213680.4673610264},{"$f":"R587","v":1962667.8824454336},{"$f":"S587","v":1744539.7492500644},{"$f":"T587","v":1699601.3368621073},{"$f":"U587","v":1602003.5743671998},{"$f":"V587","v":1443715.3868430562},{"$f":"W587","v":1516188.1497015648},{"$f":"X587","v":1437682.4107503647},{"$f":"Y587","v":1492096.5665886551},{"$f":"Z587","v":1696709.0145926077},{"$f":"AA587","v":1665489.9382116178},"","",{"$f":"AB587","v":1713630.1250927204},{"$f":"AE587","v":2081943.4928564602},{"$f":"AF587","v":1831708.5967954348},{"$f":"AG587","v":1603974.4754632672},{"$f":"AH587","v":1581133.8792593353},{"$f":"AI587","v":1502078.1185819164},{"$f":"AJ587","v":1344556.7051738398},{"$f":"AK587","v":1458778.5550252427},{"$f":"AL587","v":1401322.0684719775},{"$f":"AM587","v":1436061.4549756064},{"$f":"AN587","v":1643478.2747610761},{"$f":"AO587","v":1609824.3073804346},"","",{"$f":"AP587","v":1607214.2472078858},{"$f":"AS587","v":2003248.6552507472},{"$f":"AT587","v":1758000.4787652055},{"$f":"AU587","v":1538340.3053761637},{"$f":"AV587","v":1542363.3724455312},{"$f":"AW587","v":1482829.0945976221},{"$f":"AX587","v":1342819.4015631678},{"$f":"AY587","v":1494403.3038501507},{"$f":"AZ587","v":1458143.8788623265},{"$f":"BA587","v":1461648.8770393501},{"$f":"BB587","v":1635966.8122234265},{"$f":"BC587","v":1579716.4891769681},"","",{"$f":"BD587","v":1731317.2210593557},{"$f":"BG587","v":2113774.2313279146},{"$f":"BH587","v":1859801.3496350972},{"$f":"BI587","v":1630147.7891114054},{"$f":"BJ587","v":1632974.2877575266},{"$f":"BK587","v":1571443.1646678615},{"$f":"BL587","v":1427112.6531952266},{"$f":"BM587","v":1584308.2690925002},{"$f":"BN587","v":1546325.3322724209},{"$f":"BO587","v":1544482.8448134847},{"$f":"BP587","v":1721826.4678443489},{"$f":"BQ587","v":1660439.0642288001},"","",{"$f":"BR587","v":1808236.0900289449},{"$f":"BU587","v":2199964.4559463719},{"$f":"BV587","v":1929679.1269335516},{"$f":"BW587","v":1682243.149677132},{"$f":"BX587","v":1671781.7828249265},{"$f":"BY587","v":1594936.522390021},{"$f":"BZ587","v":1433781.1987765103},{"$f":"CA587","v":1582778.8164741364},{"$f":"CB587","v":1529690.929283937},{"$f":"CC587","v":1508737.8354905578},{"$f":"CD587","v":1655174.7610168788},{"$f":"CE587","v":1574961.7819912096},"",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["REVENUE",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,""]
["LCFF Entitlement"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15-SUM(C15:N15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC15-SUM(Q15:AB15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ15-SUM(AE15:AP15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE15-SUM(AS15:BD15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS15-SUM(BG15:BR15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG15-SUM(BU15:CF15)","v":0}]
[8000,"Revenue",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O16-SUM(C16:N16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC16-SUM(Q16:AB16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ16-SUM(AE16:AP16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE16-SUM(AS16:BD16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS16-SUM(BG16:BR16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG16-SUM(BU16:CF16)","v":0}]
[8010,"Principal Apportionment",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8011,"Charter Schools General Purpose Entitlement - State Aid",0,100167.55,100167.55,180301.59,180301.59,180301.59,180301.59,180301.59,211276.05544399199,211276.05544399199,211276.05544399199,211276.05544399199,2158223.3272199598,211276.05544399214,0,114253.74595774899,114253.74595774899,205656.74272394701,205656.74272394701,205656.74272394701,205656.74272394701,205656.74272394701,251187.43080285899,251187.43080285899,251187.43080285899,251187.43080285899,2512720.2735695299,251179.34482286125,0,130668.98392959101,130668.98392959101,235204.17107326401,235204.17107326401,235204.17107326401,235204.17107326401,235204.17107326401,265816.18339107098,265816.18339107098,265816.18339107098,265816.18339107098,2766454.8546028002,265831.29781301459,0,145005.11615366599,145005.11615366599,261009.209076598,261009.209076598,261009.209076598,261009.209076598,261009.209076598,263778.69532106601,263778.69532106601,263778.69532106601,263778.69532106601,2913978.4107435201,263807.35176893417,0,152383.787319086,152383.787319086,274290.81717435399,274290.81717435399,274290.81717435399,274290.81717435399,274290.81717435399,275735.99487871601,275735.99487871601,275735.99487871601,275735.99487871601,3054932.1172064301,275766.47718162416,0,152737.10586032199,152737.10586032199,274926.79054857901,274926.79054857901,274926.79054857901,274926.79054857901,274926.79054857901,274920.69408799702,274920.69408799702,274920.69408799702,274920.69408799702,3054742.1172064301,274951.1763909026]
[8012,"Education Protection Account Entitlement",0,0,0,146694.75,0,0,146694.75,0,0,168447.90148502801,0,0,615783.20198003796,153945.80049500999,0,0,0,153945.800495009,0,0,153945.800495009,0,0,214835.27540783101,0,0,696969.16853046604,174242.29213261703,0,0,0,174242.292132617,0,0,174242.292132617,0,0,221903.22213266799,0,0,760517.07519720204,190129.26879930007,0,0,0,190129.268799301,0,0,190129.268799301,0,0,211771.063343763,0,0,789372.80125648598,197343.20031412097,0,0,0,197343.200314121,0,0,197343.200314121,0,0,218277.09879193699,0,0,817284.66589357296,204321.16647339391,0,0,0,204321.16647339301,0,0,204321.16647339301,0,0,204321.16647339301,0,0,817284.66589357296,204321.16647339391]
[8018,"Advance Apportionment (clearing acct-shld be zero at yr end",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8019,"State Aid - Prior Years",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8096,"Charter Schools in Lieu of Property Taxes",0,70584.600000000006,141169.20000000001,94112.8,94112.8,94112.8,94112.8,94112.8,184080.71693333299,92040.358466666701,92040.358466666701,92040.358466666701,1234559.9508,92040.35846666689,0,74073.597047999996,148147.19409599999,98764.796063999995,98764.796063999995,98764.796063999995,98764.796063999995,98764.796063999995,213835.12881200001,106917.564406,106917.564406,106917.564406,1357550.1579,106917.56440599984,0,81453.009474000006,162906.01894800001,108604.012632,108604.012632,108604.012632,108604.012632,108604.012632,216562.576206,108281.288103,108281.288103,108281.288103,1437066.8202,108281.2881029998,0,86224.009212000004,172448.01842400001,114965.34561600001,114965.34561600001,114965.34561600001,114965.34561600001,114965.34561600001,203481.32742799999,101740.66371399999,101740.66371399999,101740.66371399999,1443942.7379999999,101740.66371399979,0,86636.564280000006,173273.12856000001,115515.41903999999,115515.41903999999,115515.41903999999,115515.41903999999,115515.41903999999,203297.96961999999,101648.98480999999,101648.98480999999,101648.98480999999,1447380.6969000001,101648.98481000005,0,86842.841813999999,173685.683628,115790.45575199999,115790.45575199999,115790.45575199999,115790.45575199999,115790.45575199999,202633.29756599999,101316.648783,101316.648783,101316.648783,1447380.6969000001,101316.64878300019]
[]
["","LCFF Entitlement",{"$f":"SUM(C15:C23)","v":0},170752.15000000002,241336.75,421109.13999999996,274414.39,274414.39,421109.13999999996,274414.39,395356.77237732499,471764.31539568672,303316.41391065868,303316.41391065868,4008566.4799999977,457262.21440566902,0,188327.34300574899,262400.94005374901,458367.33928295597,304421.53878794704,304421.53878794704,458367.33928295597,304421.53878794704,465022.559614859,572940.27061668993,358104.99520885898,358104.99520885898,4567239.5999999959,532339.20136147807,0,212121.99340359101,293575.002877591,518050.47583788098,{"$f":"SUM(AI15:AI23)","v":343808.183705264},343808.183705264,518050.47583788098,343808.183705264,482378.75959707098,596000.69362673897,374097.47149407095,374097.47149407095,4964038.7500000019,564241.85471531446,0,231229.125365666,317453.134577666,566103.82349189906,375974.554692598,375974.554692598,566103.82349189906,375974.554692598,467260.022749066,577290.42237882898,365519.35903506598,365519.35903506598,5147293.9500000058,562891.21579705493,0,239020.35159908602,325656.91587908601,587149.43652847491,389806.23621435399,389806.23621435399,587149.43652847491,389806.23621435399,{"$f":"SUM(BO15:BO23)","v":479033.964498716},595662.078480653,377384.979688716,377384.979688716,5319597.4800000032,581736.62846501812,0,239579.947674322,326422.78948832199,595038.41277397203,390717.24630057899,390717.24630057899,595038.41277397203,390717.24630057899,477553.99165399699,580558.50934439001,376237.34287099703,376237.34287099703,5319407.4800000032,580588.9916472967]
[]
["Federal Revenue",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27-SUM(C27:N27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC27-SUM(Q27:AB27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ27-SUM(AE27:AP27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE27-SUM(AS27:BD27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS27-SUM(BG27:BR27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG27-SUM(BU27:CF27)","v":0}]
[8100,"Federal Revenue",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O28-SUM(C28:N28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC28-SUM(Q28:AB28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ28-SUM(AE28:AP28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE28-SUM(AS28:BD28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS28-SUM(BG28:BR28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG28-SUM(BU28:CF28)","v":0}]
[8181,"Special Education - Entitlement",0,0,0,0,0,0,0,0,0,0,0,48580,48580,0,0,0,0,0,0,0,0,0,0,0,0,50820,50820,0,0,0,0,0,0,0,0,0,0,0,0,55580,55580,0,0,0,0,0,0,0,0,0,0,0,0,58520,58520,0,0,0,0,0,0,0,0,0,0,0,0,58800,58800,0,0,0,0,0,0,0,0,0,0,0,0,58940,58940,0]
[8182,"Special Education Reimbursement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8220,"Child Nutrition Programs",0,0,0,0,11700.3117594,11700.3117594,11700.3117594,11700.3117594,11700.3117594,11700.3117594,11700.3117594,11700.3117594,117003.117594,23400.623518799999,0,0,0,0,13180.094990457999,13180.094990457999,13180.094990457999,13180.094990457999,13180.094990457999,13180.094990457999,13180.094990457999,13180.094990457999,131800.94990457999,26360.18998091598,0,0,0,0,14293.5972221456,14293.5972221456,14293.5972221456,14293.5972221456,14293.5972221456,14293.5972221456,14293.5972221456,14293.5972221456,142935.972221456,28587.194444291192,0,0,0,0,14792.8472686607,14792.8472686607,14792.8472686607,14792.8472686607,14792.8472686607,14792.8472686607,14792.8472686607,14792.8472686607,147928.47268660701,29585.694537321411,0,0,0,0,15272.9103835937,15272.9103835937,15272.9103835937,15272.9103835937,15272.9103835937,15272.9103835937,15272.9103835937,15272.9103835937,152729.10383593701,30545.820767187412,0,0,0,0,15731.0976951015,15731.0976951015,15731.0976951015,15731.0976951015,15731.0976951015,15731.0976951015,15731.0976951015,15731.0976951015,157310.97695101501,31462.195390202993]
[8290,"ESSER Funds",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8291,"Title I",0,0,0,0,0,0,33152.8909090909,0,0,0,9534.0545454545299,0,42686.945454545399,0,0,0,0,0,0,0,34810.535454545403,0,0,0,10010.7572727273,0,44821.292727272703,0,0,0,0,0,0,0,38125.824545454503,0,0,0,10964.1627272727,0,49089.987272727201,0,0,0,0,0,0,0,40059.743181818099,0,0,0,11520.315909090899,0,51580.059090909002,0,0,0,0,0,0,0,40336.0172727272,0,0,0,11599.7663636364,0,51935.783636363602,0,0,0,0,0,0,0,40336.0172727272,0,0,0,11599.7663636364,0,51935.783636363602,0]
[8292,"Title II",0,0,0,0,1895.4340909090899,0,0,1895.4340909090899,0,0,1895.4340909090899,0,7581.7363636363698,1895.4340909090997,0,0,0,0,1990.2057954545501,0,0,1990.2057954545501,0,0,1990.2057954545501,0,7960.8231818181903,1990.2057954545398,0,0,0,0,2179.7492045454601,0,0,2179.7492045454601,0,0,2179.7492045454601,0,8718.9968181818203,2179.7492045454401,0,0,0,0,2290.3161931818199,0,0,2290.3161931818199,0,0,2290.3161931818199,0,9161.2647727272797,2290.3161931818195,0,0,0,0,2306.1114772727301,0,0,2306.1114772727301,0,0,2306.1114772727301,0,9224.4459090909095,2306.1114772727196,0,0,0,0,2306.1114772727301,0,0,2306.1114772727301,0,0,2306.1114772727301,0,9224.4459090909095,2306.1114772727196]
[8293,"Title III",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8294,"Title IV",0,0,0,0,2500,0,0,2500,0,0,2500,0,10000,2500,0,0,0,0,2500,0,0,2500,0,0,2500,0,10000,2500,0,0,0,0,2500,0,0,2500,0,0,2500,0,10000,2500,0,0,0,0,2500,0,0,2500,0,0,2500,0,10000,2500,0,0,0,0,2500,0,0,2500,0,0,2500,0,10000,2500,0,0,0,0,2500,0,0,2500,0,0,2500,0,10000,2500]
[8295,"Title V",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8296,"Other Federal Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8297,"PY Federal - Not Accrued",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8298,"Implementation Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8299,"All Other Federal Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Revenue",{"$f":"SUM(C27:C42)","v":0},0,0,0,16095.745850309089,11700.3117594,44853.2026684909,16095.745850309089,11700.3117594,11700.3117594,25629.800395763617,60280.3117594,225851.79941218178,27796.057609709067,{"$f":"SUM(Q27:Q42)","v":0},0,0,0,17670.30078591255,13180.094990457999,47990.6304450034,17670.30078591255,13180.094990457999,13180.094990457999,27681.058058639846,64000.094990457997,245403.06581367087,30850.395776370511,{"$f":"SUM(AE27:AE42)","v":0},0,0,0,18973.34642669106,14293.5972221456,52419.421767600099,18973.34642669106,14293.5972221456,14293.5972221456,29937.509153963761,69873.597222145603,266324.95631236502,33266.943648836634,{"$f":"SUM(AS27:AS42)","v":0},0,0,0,19583.16346184252,14792.8472686607,54852.590450478798,19583.16346184252,14792.8472686607,14792.8472686607,31103.479370933423,73312.847268660698,277189.79655024328,34376.010730503214,{"$f":"SUM(BG27:BG42)","v":0},0,0,0,20079.021860866429,15272.9103835937,55608.927656320899,20079.021860866429,15272.9103835937,15272.9103835937,31678.78822450283,74072.910383593698,282689.33338139154,35351.932244460157,{"$f":"SUM(BU27:BU42)","v":0},0,0,0,20537.209172374231,15731.0976951015,56067.114967828704,20537.209172374231,15731.0976951015,15731.0976951015,32136.975536010628,74671.097695101504,287411.20649646956,36268.306867475738]
[]
["Other State Revenue",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O46-SUM(C46:N46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC46-SUM(Q46:AB46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ46-SUM(AE46:AP46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE46-SUM(AS46:BD46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS46-SUM(BG46:BR46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG46-SUM(BU46:CF46)","v":0}]
[8300,"Other State Revenues",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O47-SUM(C47:N47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC47-SUM(Q47:AB47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ47-SUM(AE47:AP47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE47-SUM(AS47:BD47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS47-SUM(BG47:BR47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG47-SUM(BU47:CF47)","v":0}]
[8311,"Other State Apportionments - Current Year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8319,"Other State Apportionments - Prior Years",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8380,"Special Ed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8381,"Special Education - Entitlement (State",0,14119.421399999999,14119.421399999999,25414.95852,25414.95852,25414.95852,25414.95852,25414.95852,28843.01772,28843.01772,28843.01772,28843.01772,299528.72399999999,28843.017720000003,0,14976.4362,14976.4362,26957.585159999999,26957.585159999999,26957.585159999999,26957.585159999999,26957.585159999999,32925.557760000003,32925.557760000003,32925.557760000003,32925.557760000003,329368.587,32925.557759999996,0,16468.429349999999,16468.429349999999,29643.17283,29643.17283,29643.17283,29643.17283,29643.17283,33501.636630000001,33501.636630000001,33501.636630000001,33501.636630000001,348660.90600000002,33501.636630000023,0,17433.045300000002,17433.045300000002,31379.481540000001,31379.481540000001,31379.481540000001,31379.481540000001,31379.481540000001,31713.128339999999,31713.128339999999,31713.128339999999,31713.128339999999,350329.14,31713.128339999996,0,17516.456999999999,17516.456999999999,31529.622599999999,31529.622599999999,31529.622599999999,31529.622599999999,31529.622599999999,31696.446,31696.446,31696.446,31696.446,351163.25699999998,31696.445999999996,0,17558.162850000001,17558.162850000001,31604.69313,31604.69313,31604.69313,31604.69313,31604.69313,31604.69313,31604.69313,31604.69313,31604.69313,351163.25699999998,31604.693130000029]
[8382,"Special Education Reimbursement (State",0,2372.25,2372.25,2372.25,2372.25,2372.25,2372.25,2372.25,2372.25,2372.25,2372.25,2372.25,28467,2372.25,0,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,2543.8333333333298,30526,2543.8333333333758,0,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,2582.22087118946,30986.650454273498,2582.2208711894382,0,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,2594.57599497506,31134.911939700702,2594.5759949750354,0,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,31209.042682414201,2600.7535568678504,0,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,2600.75355686785,31209.042682414201,2600.7535568678504]
[8434,"Class Size Reduction, Grades K-3",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8480,"Charter Schools Categorical Block (DO NOT USE; USE 8592",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8520,"Child Nutrition - State",0,0,0,0,9572.9823486000005,9572.9823486000005,9572.9823486000005,9572.9823486000005,9572.9823486000005,9572.9823486000005,9572.9823486000005,9572.9823486000005,95729.823485999994,19145.96469719999,0,0,0,0,10783.714083102001,10783.714083102001,10783.714083102001,10783.714083102001,10783.714083102001,10783.714083102001,10783.714083102001,10783.714083102001,107837.14083102001,21567.428166204001,0,0,0,0,11694.7613635736,11694.7613635736,11694.7613635736,11694.7613635736,11694.7613635736,11694.7613635736,11694.7613635736,11694.7613635736,116947.61363573599,23389.522727147181,0,0,0,0,12103.238674358699,12103.238674358699,12103.238674358699,12103.238674358699,12103.238674358699,12103.238674358699,12103.238674358699,12103.238674358699,121032.38674358701,24206.47734871741,0,0,0,0,12496.0175865766,12496.0175865766,12496.0175865766,12496.0175865766,12496.0175865766,12496.0175865766,12496.0175865766,12496.0175865766,124960.175865766,24992.035173153199,0,0,0,0,12870.8981141739,12870.8981141739,12870.8981141739,12870.8981141739,12870.8981141739,12870.8981141739,12870.8981141739,12870.8981141739,128708.981141739,25741.796228347783]
[8545,"School Facilities Apportionments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8550,"Mandated Cost Reimbursements",0,0,0,0,0,6383.6938,0,0,0,0,0,0,6383.6938,0,0,0,0,0,0,6896.2740000000003,0,0,0,0,0,0,6896.2740000000003,0,0,0,0,0,0,7818.3266999999996,0,0,0,0,0,0,7818.3266999999996,0,0,0,0,0,0,8548.3925999999992,0,0,0,0,0,0,8548.3925999999992,0,0,0,0,0,0,8871.8817725999997,0,0,0,0,0,0,8871.8817725999997,0,0,0,0,0,0,9185.5851750207294,0,0,0,0,0,0,9185.5851750207294,0]
[8560,"State Lottery Revenue",0,0,0,0,0,0,0,20689.911809699999,0,0,20689.911809699999,0,95224.546216799994,53844.722597399996,0,0,0,0,0,0,0,23806.136554199998,0,0,23806.136554199998,0,104711.0735034,57098.800394999998,0,0,0,0,0,0,0,26177.768375849999,0,0,26177.768375849999,0,110844.3828492,58488.846097500005,0,0,0,0,0,0,0,27711.095712300001,0,0,27711.095712300001,0,111374.738748,55952.547323400002,0,0,0,0,0,0,0,27843.684687000001,0,0,27843.684687000001,0,111639.9166974,55952.547323399995,0,0,0,0,0,0,0,27909.979174349999,0,0,27909.979174349999,0,111639.9166974,55819.958348699998]
[8590,"All Other State Revenue",0,0,103518.25,0,0,103518.25,0,0,103518.25,0,0,103518.25,414073,0,0,0,14919.5,0,0,14919.5,0,0,14919.5,0,0,14919.5,59678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8591,"Prop 28 Arts & Music in Schools",0,0,0,0,0,0,0,0,23028.252753812299,23028.252753812299,23028.252753812299,-21330.4079078369,47754.350353599999,0,0,0,0,0,0,0,0,0,24107.7286786884,24107.7286786884,24107.7286786884,-22330.295396065201,49992.890639999998,0,0,0,0,0,0,0,0,0,26373.253436314,26373.253436314,26373.253436314,-24428.7857905419,54690.974518399998,-1.0186340659856796E-10,0,0,0,0,0,0,0,0,27756.977074521699,27756.977074521699,27756.977074521699,-25710.489181165001,57560.442042399998,-1.0186340659856796E-10,0,0,0,0,0,0,0,0,27901.365426043201,27901.365426043201,27901.365426043201,-25844.2319565297,57859.864321599998,8.7311491370201111E-11,0,0,0,0,0,0,0,0,27954.651879979901,27954.651879979901,27954.651879979901,-25893.589665539701,57970.365974400003,0]
[8592,"Categorical Block Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8593,"Expanded Learning Opportunities Program",13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,13752.2570548076,165027.08465769101,0,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,15151.744278508701,181820.931342105,5.8207660913467407E-10,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,17239.3868651222,206872.64238146599,-3.4924596548080444E-10,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,18111.875114022801,217342.50136827401,3.4924596548080444E-10,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,17992.250930075501,215907.011160906,0,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,18026.918929352902,216323.02715223501,2.3283064365386963E-10]
[8594,"Other State Revenue 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8595,"Other State Revenue 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8596,"Other State Revenue 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8597,"Other State Revenue 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8598,"Other State Revenue 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8599,"Other State Revenue 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other State Revenue",{"$f":"SUM(C46:C69)","v":13752.2570548076},30243.928454807599,133762.17845480758,41539.465574807604,51112.447923407599,161014.39172340758,51112.447923407599,71802.359733107602,181087.00987721988,77568.759877219898,98258.671686919901,136728.34921557069,1152188.2225140911,104205.95501459995,{"$f":"SUM(Q46:Q69)","v":15151.744278508701},32672.013811842029,47591.513811842029,44653.162771842028,55436.876854944028,77252.650854944019,55436.876854944028,79243.013409144027,100432.07813363243,85512.578133632429,109318.71468783243,53994.054058878828,870830.89731652499,114135.61965453799,{"$f":"SUM(AE46:AE69)","v":17239.3868651222},36290.037086311655,36290.037086311655,49464.78056631166,61159.541929885258,68977.868629885255,61159.541929885258,87337.310305735256,91391.259166199263,91391.259166199263,117569.02754204925,40589.219939343355,876821.49653907551,117962.22632583603,{"$f":"SUM(AS46:AS69)","v":18111.875114022801},38139.49640899786,38139.49640899786,52085.932648997856,64189.171323356553,72737.56392335656,64189.171323356553,91900.26703565655,92279.795197878251,92279.795197878251,119990.89091017825,38812.328942191554,897322.51344196172,114466.72900709277,{"$f":"SUM(BG46:BG69)","v":17992.250930075501},38109.46148694335,38109.46148694335,52122.62708694335,64618.644673519942,73490.52644611994,64618.644673519942,92462.329360519943,92686.833499563159,92686.833499563159,120530.51818656316,38941.236116990243,901611.14950068621,115241.78205342125,{"$f":"SUM(BU46:BU69)","v":18026.918929352902},38185.835336220756,38185.835336220756,52232.365616220748,65103.263730394654,74288.848905415376,65103.263730394654,93013.242904744649,93057.915610374548,93057.915610374548,120967.89478472456,39209.674064854946,906200.17582320888,115767.20126391575]
[]
["Other Local Revenue",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O73-SUM(C73:N73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC73-SUM(Q73:AB73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ73-SUM(AE73:AP73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE73-SUM(AS73:BD73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS73-SUM(BG73:BR73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG73-SUM(BU73:CF73)","v":0}]
[8600,"Other Local Revenue",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O74-SUM(C74:N74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC74-SUM(Q74:AB74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ74-SUM(AE74:AP74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE74-SUM(AS74:BD74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS74-SUM(BG74:BR74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG74-SUM(BU74:CF74)","v":0}]
[8631,"Sales",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8632,"Sale of Publications",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8634,"Food Service Sales",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8636,"Uniforms",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8638,"Merchandise Sales",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8639,"All Other Sales",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8650,"Leases and Rentals",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8660,"Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8661,"Interest - Temporarily Restricted",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8662,"Net Increase (Decrease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8670,"Fees and Contracts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8671,"Adult Education Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8672,"Pre School Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8673,"Child Development Parent Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8675,"Transportation Fees from Individuals",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8676,"After School Program Revenue",19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,230000,-3.4924596548080444E-10,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,235773,0,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,241690.90229999999,0,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,247757.34394773,0,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,253976.05328081801,3.4924596548080444E-10,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,260350.85221816599,3.7834979593753815E-10]
[8678,"Parking Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8681,"Fees & Contracts 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8682,"Fees & Contracts 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8683,"Fees & Contracts 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8684,"Fees & Contracts 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8685,"Fees & Contracts 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8686,"Fees & Contracts 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8687,"Fees & Contracts 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8688,"Fees & Contracts 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8689,"All Other Fees and Contracts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8690,"Other Local Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8693,"Field Trips",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8697,"Pass through revenue from local sources",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8699,"All Other Local Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8701,"Summer School Program (old account)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8702,"Oakland Measure G1",0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0]
[8703,"Revenue Program 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8704,"Revenue Program 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8705,"Revenue Program 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8706,"Revenue Program 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8707,"Revenue Program 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8708,"Revenue Program 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8709,"Revenue Program 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8711,"Revenue Program 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8712,"Revenue Program 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8713,"Revenue Program 13",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8714,"Revenue Program 14",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8715,"Revenue Program 15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8716,"Revenue Program 16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8717,"Revenue Program 17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8718,"Revenue Program 18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8719,"Revenue Program 19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8720,"Revenue Program 20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8721,"CMO Fees Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8722,"Revenue Program 22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8723,"Revenue Program 23",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8724,"Revenue Program 24",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8725,"Revenue Program 25",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8726,"Revenue Program 26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8727,"Revenue Program 27",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8728,"Revenue Program 28",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8729,"Revenue Program 29",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8730,"Revenue Program 30",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8731,"Revenue Program 31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8732,"Revenue Program 32",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8733,"Revenue Program 33",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8734,"Revenue Program 34",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8735,"Revenue Program 35",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O138-SUM(C138:N138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC138-SUM(Q138:AB138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ138-SUM(AE138:AP138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE138-SUM(AS138:BD138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS138-SUM(BG138:BR138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG138-SUM(BU138:CF138)","v":0}]
[8736,"Revenue Program 36",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8737,"Revenue Program 37",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8738,"Revenue Program 38",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8739,"Revenue Program 39",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8740,"Revenue Program 40",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8741,"Revenue Program 41",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8781,"All Other transfers from Districts or Charter Schools",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8797,"All Other Financing Sources",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8910,"Interfund Transfers In",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8931,"Emergency Apportionments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8953,"Proceeds from Sale/Lease Purchase of Land and Buildings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8980,"Contributions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8999,"Uncategorized Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,"Other Local Revenue",{"$f":"SUM(C73:C152)","v":19166.666666666701},19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,19166.666666666701,69166.666666666701,280000,0,{"$f":"SUM(Q73:Q152)","v":19647.75},19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,19647.75,69647.75,285773,0,{"$f":"SUM(AE73:AE152)","v":20140.908524999999},20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,20140.908524999999,70140.908525000006,291690.90229999996,0,{"$f":"SUM(AS73:AS152)","v":20646.445328977501},20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,20646.445328977501,70646.445328977497,297757.34394773003,0,{"$f":"SUM(BG73:BG152)","v":21164.671106734801},21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,21164.671106734801,71164.671106734808,303976.05328081804,0,{"$f":"SUM(BU73:BU152)","v":21695.9043515138},21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,21695.9043515138,71695.904351513804,310350.85221816599,0]
[]
["Fundraising & Grants",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O156-SUM(C156:N156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC156-SUM(Q156:AB156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ156-SUM(AE156:AP156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE156-SUM(AS156:BD156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS156-SUM(BG156:BR156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG156-SUM(BU156:CF156)","v":0}]
[8800,"Donations/Fundraising",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O157-SUM(C157:N157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC157-SUM(Q157:AB157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ157-SUM(AE157:AP157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE157-SUM(AS157:BD157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS157-SUM(BG157:BR157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG157-SUM(BU157:CF157)","v":0}]
[8801,"Family Fundraising",8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,0,0,0,0,0,0,50000,0,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,0,0,0,0,0,0,50000,0,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,0,0,0,0,0,0,50000,0,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,0,0,0,0,0,0,50000,0,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,0,0,0,0,0,0,50000,0,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,8333.3333333333303,0,0,0,0,0,0,50000,0]
[8802,"Private Grants",0,0,0,0,0,0,0,0,0,0,0,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,105000,105000,0,0,0,0,0,0,0,0,0,0,0,0,135000,135000,0,0,0,0,0,0,0,0,0,0,0,0,186491,186491,0,0,0,0,0,0,0,0,0,0,0,0,191933,191933,0,0,0,0,0,0,0,0,0,0,0,0,191933,191933,0]
[8803,"Training Center",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8804,"Fundraising - Fund Development",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8811,"Fall Campaign",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8812,"Other Fundraising (Movie Night, Apparel, etc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8813,"Summer School Program",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8814,"Field Trips Donations",0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,15000,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,15000,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,15000,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,15000,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,15000,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,15000,0]
[8815,"Silicon School Fund",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8816,"Middle School Program fundraising (5827 offset)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8817,"School Defined Revenue 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8818,"School Defined Revenue 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8819,"School Defined Revenue 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8850,"Donations - temporarily restricted",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fundraising & Grants",{"$f":"SUM(C156:C172)","v":8333.3333333333303},8333.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,1500,1500,1500,1500,1500,76500,140000,{"$f":"O173-SUM(C173:N173)","v":0},{"$f":"SUM(Q156:Q172)","v":8333.3333333333303},8333.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,1500,1500,1500,1500,1500,106500,170000,{"$f":"AC173-SUM(Q173:AB173)","v":0},{"$f":"SUM(AE156:AE172)","v":8333.3333333333303},8333.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,1500,1500,1500,1500,1500,136500,200000,{"$f":"AQ173-SUM(AE173:AP173)","v":0},{"$f":"SUM(AS156:AS172)","v":8333.3333333333303},8333.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,1500,1500,1500,1500,1500,187991,251491,{"$f":"BE173-SUM(AS173:BD173)","v":0},{"$f":"SUM(BG156:BG172)","v":8333.3333333333303},8333.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,1500,1500,1500,1500,1500,193433,256933,{"$f":"BS173-SUM(BG173:BR173)","v":0},{"$f":"SUM(BU156:BU172)","v":8333.3333333333303},8333.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,9833.3333333333303,1500,1500,1500,1500,1500,193433,256933,{"$f":"CG173-SUM(BU173:CF173)","v":0}]
[null,"",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","",""]
[null,"TOTAL REVENUE",{"$f":"SUM(C173,C153,C70,C43,C24)","v":41252.257054807633},228496.07845480763,404098.92845480761,491648.60557480762,370622.5837737167,476129.09348280763,537741.45725856512,382979.16225008341,608810.76068061159,581700.05369897326,447871.55266000889,645991.74155229609,5806606.5019262703,{"$f":"O175-SUM(C175:N175)","v":589264.22702997737},{"$f":"SUM(Q173,Q153,Q70,Q43,Q24)","v":43132.827611842033},248980.44015092435,339473.53719892434,532501.58538813132,407009.79976213694,424335.36796668242,582942.59658290341,422482.6029830036,599782.48273894936,692780.69374078035,516252.51795533125,652246.89425819577,6139246.5631301915,{"$f":"AC175-SUM(Q175:AB175)","v":677325.21679238696},{"$f":"SUM(AE173,AE153,AE70,AE43,AE24)","v":45713.628723455528},276886.272348236,359839.28182223602,597489.498262526,453915.31392017368,457053.8914156282,653270.34806036635,471759.7489626903,609704.52451041585,723326.45854008384,543244.91671508399,691201.19718055986,6598876.1051514428,{"$f":"AQ175-SUM(AE175:AP175)","v":715471.0246899873},{"$f":"SUM(AS173,AS153,AS70,AS43,AS24)","v":47091.653776333638},298348.40043697471,386072.40964897466,648669.53480320773,490226.66814010788,493984.74454692611,707292.03059471189,509604.43051907455,596479.11054458248,706509.51017434546,538760.1746451552,736281.98057489574,6871054.6039399412,{"$f":"BE175-SUM(AS175:BD175)","v":711733.95553465094},{"$f":"SUM(BG173,BG153,BG70,BG43,BG24)","v":47490.255370143626},306627.81752609753,394764.38180609746,670270.06805548642,505501.90718880849,509567.67748413573,730041.67996505054,525012.25854247517,609658.37948860764,726286.49347054469,552258.95720651676,754996.79729603464,7064807.0161628993,{"$f":"BS175-SUM(BG175:BR175)","v":732330.34276290145},{"$f":"SUM(BU173,BU153,BU70,BU43,BU24)","v":48056.156614200037},307795.02069538989,396137.86250938987,678800.01607503986,507886.95688819501,512266.43058594299,739404.69582370925,527463.60272921168,609538.90931098687,712543.4270013799,552538.11754324601,755247.01898246736,7080302.7145378478,{"$f":"CG175-SUM(BU175:CF175)","v":732624.49977868982}]
[null,"",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","",""]
["EXPENSES",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Certificated Salaries"]
[""]
[1000,"Certificated Salaries",0,0,0,0,0,0,0,0,0,0,0,0]
[1100,"Lead Teacher Salaries",16561.690833333301,93713.0526515151,93713.0526515151,93713.0526515151,93713.0526515151,103713.052651515,93713.0526515151,93713.0526515151,93713.0526515151,93713.0526515151,93713.0526515151,103713.052651515,1067405.27,null,17058.541558333302,103797.17150378801,103797.17150378801,103797.17150378801,103797.17150378801,114097.17150378801,103797.17150378801,103797.17150378801,103797.17150378801,103797.17150378801,103797.17150378801,114097.17150378801,1179427.4280999999,null,17570.297805083301,106911.086648902,106911.086648902,106911.086648902,106911.086648902,117520.086648902,106911.086648902,106911.086648902,106911.086648902,106911.086648902,106911.086648902,117520.086648902,1214810.250943,null,18097.406739235801,110118.419248369,110118.419248369,110118.419248369,110118.419248369,121045.689248369,110118.419248369,110118.419248369,110118.419248369,110118.419248369,110118.419248369,121045.689248369,1251254.5584712899,null,18640.328941412899,113421.97182582,113421.97182582,113421.97182582,113421.97182582,124677.05992581999,113421.97182582,113421.97182582,113421.97182582,113421.97182582,113421.97182582,124677.05992581999,1288792.19522543,null,19199.5388096553,116824.630980594,116824.630980594,116824.630980594,116824.630980594,128417.371723594,116824.630980594,116824.630980594,116824.630980594,116824.630980594,116824.630980594,128417.371723594,1327455.96108219]
[1101,"Teacher - Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102,"Teachers - Extra Duty Hours",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1103,"Teacher - Substitute Pay",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111,"Teacher - Elective",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1145,"Teacher - Independent Study",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,"Special Education Salaries",0,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,32921.627709090899,362137.90480000002,null,0,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,33909.2765403636,373002.041944,null,0,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,34926.554836574498,384192.10320232,null,0,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,35974.351481671802,395717.86629839003,null,0,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,37053.582026121898,407589.40228734101,null,0,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,38165.189486905598,419817.08435596101]
[1150,"Support Teacher Salaries",0,49602.452363636403,54426.886944588703,54426.886944588703,54426.886944588703,54426.886944588703,54426.886944588703,54426.886944588703,54426.886944588703,54426.886944588703,54426.886944588703,49101.566944588703,588546.00180952402,null,0,55113.205934545498,60082.373552926401,60082.373552926401,60082.373552926401,60082.373552926401,60082.373552926401,60082.373552926401,60082.373552926401,60082.373552926401,60082.373552926401,54597.293952926397,650451.86186380906,null,0,61436.599040581801,66554.841687514199,66554.841687514199,66554.841687514199,66554.841687514199,66554.841687514199,66554.841687514199,66554.841687514199,66554.841687514199,66554.841687514199,60905.209699514198,721335.38392772397,null,0,63279.697011799297,68551.486938139598,68551.486938139598,68551.486938139598,68551.486938139598,68551.486938139598,68551.486938139598,68551.486938139598,68551.486938139598,68551.486938139598,62732.365990499602,742975.44544555596,null,0,65178.087922153303,70608.031546283804,70608.031546283804,70608.031546283804,70608.031546283804,70608.031546283804,70608.031546283804,70608.031546283804,70608.031546283804,70608.031546283804,64614.336970214601,765264.70880892198,null,0,67133.430559817803,72726.272492672302,72726.272492672302,72726.272492672302,72726.272492672302,72726.272492672302,72726.272492672302,72726.272492672302,72726.272492672302,72726.272492672302,66552.7670793211,788222.65007318999]
[1155,"Teacher - Custom 1.5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1160,"Teacher - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,"Teacher - Custom 2.5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1170,"Measure G1 Stipends",0,0,0,0,0,0,0,0,0,0,50000,0,50000,null,0,0,0,0,0,0,0,0,0,0,50000,0,50000,null,0,0,0,0,0,0,0,0,0,0,51500,0,51500,null,0,0,0,0,0,0,0,0,0,0,53045,0,53045,null,0,0,0,0,0,0,0,0,0,0,54636.35,0,54636.35,null,0,0,0,0,0,0,0,0,0,0,56275.440499999997,0,56275.440499999997]
[1175,"Teacher - Custom 3.5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1180,"Teacher - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1185,"Teacher - Custom 4.5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1190,"Teacher - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1200,"Certificated Pupil Support Salaries",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201,"Certificated Pupil Support Salaries - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1202,"Certificated Pupil Support Salaries - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1203,"Certificated Pupil Support Salaries - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1204,"Certificated Pupil Support Salaries - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1205,"Certificated Pupil Support Salaries - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1300,"Certificated Supervisor & Administrator Salaries",22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,22066.880000000001,264802.56,null,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,22728.886399999999,272746.63679999998,null,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,23410.752992000002,280929.03590399999,null,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,24113.07558176,289356.90698112,null,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,24836.467849212801,298037.61419055401,null,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,25581.561884689199,306978.74261627003]
[1311,"Cert Admin - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1322,"Cert Admin - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1333,"Cert Admin - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1340,"Cert Admin - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1350,"Cert Admin - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1400,"Certificated Bonuses & Extra Pay",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1401,"Certificated bonuses - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1402,"Certificated bonuses - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1403,"Certificated bonuses - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1404,"Certificated bonuses - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1405,"Certificated bonuses - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1900,"Certificated Other Salaries",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1904,"Other Cert - After School",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Other Cert - Preschool",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Other Cert - Summer",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1921,"Other Cert - Summer School Special Ed",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Other Cert - Counselor",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Other Cert - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Other Cert - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Other Cert - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Other Cert - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"Other Cert - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Certificated Salaries",{"$f":"SUM(C180:C227)","v":38628.570833333302},198304.01272424241,203128.44730519471,203128.44730519471,203128.44730519471,213128.4473051946,203128.44730519471,203128.44730519471,203128.44730519471,203128.44730519471,253128.44730519471,207803.12730519459,2332891.7366095241,{"$f":"O228-SUM(C228:N228)","v":0},{"$f":"SUM(Q180:Q227)","v":39787.427958333297},215548.54037869707,220517.70799707799,220517.70799707799,220517.70799707799,230817.70799707799,220517.70799707799,220517.70799707799,220517.70799707799,220517.70799707799,270517.70799707802,225332.62839707799,2525627.9687078088,{"$f":"AC228-SUM(Q228:AB228)","v":0},{"$f":"SUM(AE180:AE227)","v":40981.050797083299},226684.9935180583,231803.23616499067,231803.23616499067,231803.23616499067,242412.23616499067,231803.23616499067,231803.23616499067,231803.23616499067,231803.23616499067,283303.2361649907,236762.60417699069,2652766.773977044,{"$f":"AQ228-SUM(AE228:AP228)","v":-4.1909515857696533E-9},{"$f":"SUM(AS180:AS227)","v":42210.482320995798},233485.54332360008,238757.33324994039,238757.33324994039,238757.33324994039,249684.60324994041,238757.33324994039,238757.33324994039,238757.33324994039,238757.33324994039,291802.33324994042,243865.48230230043,2732349.7771963561,{"$f":"BE228-SUM(AS228:BD228)","v":-3.7252902984619141E-9},{"$f":"SUM(BG180:BG227)","v":43476.796790625696},240490.109623308,245920.05324743851,245920.05324743851,245920.05324743851,257175.1413474385,245920.05324743851,245920.05324743851,245920.05324743851,245920.05324743851,300556.40324743849,251181.44677136932,2814320.2705122465,{"$f":"BS228-SUM(BG228:BR228)","v":0},{"$f":"SUM(BU180:BU227)","v":44781.100694344495},247704.81291200663,253297.65484486113,253297.65484486113,253297.65484486113,264890.39558786113,253297.65484486113,253297.65484486113,253297.65484486113,253297.65484486113,309573.0953448611,258716.8901745099,2898749.8786276113,{"$f":"CG228-SUM(BU228:CF228)","v":0}]
[null,""]
["Classified Salaries"]
[""]
[2000,"Classified Salaries",0,0,0,0,0,0,0,0,0,0,0,0]
[2100,"Classified Instructional Aide Salaries",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2101,"Classified - Electives",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2102,"Student Support Staff",0,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,24922.068103896101,274142.74914285698,null,0,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,30203.707747012999,332240.78521714301,null,0,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,31109.818979423399,342208.00877365703,null,0,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,32043.113548806101,352474.249036867,null,0,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,33004.4069552703,363048.47650797298,null,0,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,33994.539163928399,373939.93080321199]
[2103,"Classified - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2104,"Classified - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2105,"Classified - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2106,"Classified - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2107,"Classified - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2108,"Classified - Custom 6 (CAHSEE",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2109,"Classified - Custom 7",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2200,"Classified Support Salaries",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2201,"Classified Support Salaries - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2202,"Classified Support Salaries - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2203,"Classified Support Salaries - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2204,"Classified Support Salaries - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2205,"Classified Support Salaries - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2206,"Classified Support Salaries - Custom 6",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2207,"Classified Support Salaries - Custom 7",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2300,"Classified Supervisor & Administrator Salaries",22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,22733.735000000001,272804.82,null,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,23415.747050000002,280988.96460000001,null,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,24118.219461500001,289418.63353799999,null,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,24841.766045345001,298101.19254413998,null,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,25587.019026705399,307044.22832046403,null,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,26354.6295975065,316255.55517007801]
[2310,"Classified Admin - Custom 10",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2311,"Classified Admin - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2320,"Classified Admin - Custom 20",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2322,"Classified Admin - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2330,"Classified Admin - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2340,"Classified Admin - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2350,"Classified Admin - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2400,"Classified Clerical & Office Salaries",20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,20403.247500000001,244838.97,null,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,21015.344925000001,252184.1391,null,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,21645.80527275,259749.66327300001,null,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,22295.179430932501,267542.15317119,null,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,22964.0348138605,275568.41776632599,null,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,23652.955858276298,283835.470299315]
[2401,"Classified Clerical & Office Salaries - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2402,"Classified Clerical & Office Salaries - Custom  2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2403,"Classified Clerical & Office Salaries - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2404,"Classified Clerical & Office Salaries - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2405,"Classified Clerical & Office Salaries - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2600,"Classified Bonuses & Extra Pay",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2601,"Classified bonuses - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2602,"Classified bonuses - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2603,"Classified bonuses - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2604,"Classified bonuses - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2605,"Classified bonuses - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2900,"Classified Substitutes",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,5136.9966207999996,0,51369.966207999998,null,0,5291.106519424,5291.106519424,5291.106519424,5291.106519424,5291.106519424,5291.106519424,5291.106519424,5291.106519424,5291.106519424,5291.106519424,0,52911.06519424,null,0,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,5449.8397150067203,0,54498.397150067198,null,0,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,5613.3349064569202,0,56133.3490645692]
[2904,"Other Classified - Security/yard duty",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2905,"Other Classified - After School",0,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,20128.967272727299,221418.64,null,0,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,20732.836290909101,228061.1992,null,0,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,21354.8213796364,234903.035176,null,0,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,21995.466021025499,241950.12623128001,null,0,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,22655.330001656199,249208.63001821801,null,0,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,23334.9899017059,256684.88891876501]
[2908,"Other Classified - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2909,"Other Classified - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2911,"Other Classified - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2912,"Other Classified - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2913,"Other Classified - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2914,"Other Classified - Custom 6",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2915,"Other Classified - Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2916,"Other Classified - Custom 7",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2917,"Other Classified - Custom 8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2925,"Other Classified - Childcare",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2928,"Other Classified - Food",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2930,"Other Classified - Maintenance/grounds",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2933,"Other Classified - Preschool",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2935,"Other Classified - Substitute",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2940,"Other Classified - Summer",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2941,"Other Classified - Summer Special Ed",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2942,"Other Classified - Custom 9",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2943,"Other Classified - Custom 10",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2944,"Other Classified - Custom 11",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2999,"Payroll Temporary Holding Account",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Classified Salaries",{"$f":"SUM(C231:C294)","v":43136.982499999998},88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,88188.017876623402,1013205.179142857,{"$f":"O295-SUM(C295:N295)","v":0},{"$f":"SUM(Q231:Q294)","v":44431.091975000003},95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,95367.636012922099,1093475.0881171429,{"$f":"AC295-SUM(Q295:AB295)","v":0},{"$f":"SUM(AE231:AE294)","v":45764.024734250001},103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,103365.6617141098,98228.665093309799,1177649.3069686571,{"$f":"AQ295-SUM(AE295:AP295)","v":0},{"$f":"SUM(AS231:AS294)","v":47136.945476277499},106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,106466.63156553311,101175.52504610911,1212978.7861777169,{"$f":"BE295-SUM(AS295:BD295)","v":0},{"$f":"SUM(BG231:BG294)","v":48551.053840565903},109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,109660.63051249912,104210.7907974924,1249368.1497630482,{"$f":"BS295-SUM(BG295:BR295)","v":0},{"$f":"SUM(BU231:BU294)","v":50007.585455782799},112950.449427874,112950.449427874,112950.449427874,112950.449427874,112950.449427874,112950.449427874,112950.449427874,112950.449427874,112950.449427874,112950.449427874,107337.1145214171,1286849.1942559392,{"$f":"CG295-SUM(BU295:CF295)","v":0}]
[null,""]
["Employee Benefits"]
[""]
[3000,"Employee Benefits",0,0,0,0,0,0,0,0,0,0,0,0]
[3100,"STRS",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3101,"State Teachers Retirement System, certificated positions",5372.6688319663499,27581.185776048002,28252.194015435802,28252.194015435802,28252.194015435802,29643.0476546106,28252.194015435802,28252.194015435802,28252.194015435802,28252.194015435802,35206.462211309903,28902.373584433601,324471.09616641898,null,5505.60832619341,29826.6537824603,30514.265222000002,30514.265222000002,30514.265222000002,31939.533671601101,30514.265222000002,30514.265222000002,30514.265222000002,30514.265222000002,37433.044103558997,31180.532613598101,349485.22905141203,null,5560.9638310599003,30760.242245610902,31454.767195181099,31454.767195181099,31454.767195181099,32894.365842268802,31454.767195181099,31454.767195181099,31454.767195181099,31454.767195181099,38443.110142208898,32127.733495537901,359969.78592295398,null,5727.7927459917,31683.0495129792,32398.410211036498,32398.410211036498,32398.410211036498,33881.196817536897,32398.410211036498,32398.410211036498,32398.410211036498,32398.410211036498,39596.403446475102,33091.565500404002,370768.879500643,null,5899.6265283714501,32633.5409983686,33370.362517367597,33370.362517367597,33370.362517367597,34897.632722062997,33370.362517367597,33370.362517367597,33370.362517367597,33370.362517367597,40784.295549869399,34084.312465416202,381891.94588566199,null,6076.6153242225901,33612.5472283196,34371.4733928887,34371.4733928887,34371.4733928887,35944.561703724903,34371.4733928887,34371.4733928887,34371.4733928887,34371.4733928887,42007.824416365504,35106.841839378598,393348.704262232]
[3102,"State Teachers Retirement System, classified positions",628.29864104613705,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,1284.4758389958099,14757.532869999999,null,617.63098823046698,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,1325.6934425335901,15200.258856099999,null,608.41013422713195,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1374.1954839669399,1305.9016478864301,15656.266621782999,null,626.66243825394599,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1415.4213484859499,1345.0786973230299,16125.9546204365,null,645.46231140156499,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1457.8839889405299,1385.4310582427199,16609.733259049601,null,664.82618074361199,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1501.62050860875,1426.99398999,17108.0252568211]
[3200,"PERS",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3201,"Public Employees Retirement System, cert. positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3202,"Public Employees Retirement System, classified positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3300,"OASDI-Medicare-Alternative",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3301,"OASDI/Alternative, certificated positions",650.96370799172701,3341.79372023824,3423.0944713670001,3423.0944713670001,3423.0944713670001,3591.6131853521401,3423.0944713670001,3423.0944713670001,3423.0944713670001,3423.0944713670001,4265.6880412927003,3501.8715775562,39313.591531999999,null,679.65971549000994,3682.05906100518,3766.94373998639,3766.94373998639,3766.94373998639,3942.89115425198,3766.94373998639,3766.94373998639,3766.94373998639,3766.94373998639,4621.0574014698204,3849.19352583829,43143.467037959999,null,735.69552886569204,4069.4694974500899,4161.3526521706099,4161.3526521706099,4161.3526521706099,4351.8063792939702,4161.3526521706099,4161.3526521706099,4161.3526521706099,4161.3526521706099,5085.8853081092402,4250.3836750815099,47622.708953994799,null,757.76639473166199,4191.5535823736,4286.1932317357296,4286.1932317357296,4286.1932317357296,4482.3605706727903,4286.1932317357296,4286.1932317357296,4286.1932317357296,4286.1932317357296,5238.4618673525101,4377.8951853339604,49051.390222614602,null,780.49938657361201,4317.3001898448101,4414.7790286877998,4414.7790286877998,4414.7790286877998,4616.8313877929704,4414.7790286877998,4414.7790286877998,4414.7790286877998,4414.7790286877998,5395.6157233730901,4509.2320408939804,50522.931929293103,null,803.91436817082104,4446.8191955401498,4547.2223995484401,4547.2223995484401,4547.2223995484401,4755.3363294267601,4547.2223995484401,4547.2223995484401,4547.2223995484401,4547.2223995484401,5557.4841950742803,4644.5090021207998,52038.619887171903]
[3302,"OASDI/Alternative, classified positions",2470.54257078607,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,5050.7068360064604,58028.317766857101,null,2544.51166402442,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,5461.5822258398603,62621.916148262899,null,2618.7125555378602,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5914.7978726538104,5620.8482555307201,67387.539537606703,null,2685.6945953866398,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,6066.0879506601896,5764.6196217464303,69111.193723734905,null,2754.6860964308898,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,6221.9167310067496,5912.7041289486097,70886.557535447006,null,2793.9439205362,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,6310.5870564351999,5996.9677766222103,71896.782261510394]
[3303,"Medicare, certificated positions",560.11427708333304,2875.4081845015098,2945.36248592532,2945.36248592532,2945.36248592532,3090.36248592532,2945.36248592532,2945.36248592532,2945.36248592532,2945.36248592532,3670.36248592532,3013.1453459253198,33826.930180838099,null,576.91770539583297,3125.4538354911101,3197.5067659576298,3197.5067659576298,3197.5067659576298,3346.8567659576302,3197.5067659576298,3197.5067659576298,3197.5067659576298,3197.5067659576298,3922.5067659576298,3267.3231117576302,36621.605546263199,null,594.22523655770794,3286.9324060118402,3361.1469243923598,3361.1469243923598,3361.1469243923598,3514.9774243923598,3361.1469243923598,3361.1469243923598,3361.1469243923598,3361.1469243923598,4107.8969243923602,3433.0577605663598,38465.118222667101,null,612.05199365444003,3385.5403781922,3461.9813321241299,3461.9813321241299,3461.9813321241299,3620.4267471241301,3461.9813321241299,3461.9813321241299,3461.9813321241299,3461.9813321241299,4231.1338321241301,3536.0494933833502,39619.071769347203,null,630.41355346407295,3487.1065895379602,3565.8407720878499,3565.8407720878499,3565.8407720878499,3729.0395495378498,3565.8407720878499,3565.8407720878499,3565.8407720878499,3565.8407720878499,4358.0678470878602,3642.1309781848499,40807.643922427596,null,649.32596006799497,3591.7197872240999,3672.8159952504898,3672.8159952504898,3672.8159952504898,3840.91073602399,3672.8159952504898,3672.8159952504898,3672.8159952504898,3672.8159952504898,4488.8098825004899,3751.3949075303999,42031.873240100402]
[3304,"Medicare, classified positions",625.48624625000002,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,1278.7262592110401,14691.4750975714,null,644.25083363750002,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,1382.8307221873699,15855.388777698599,null,663.57835864662502,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1498.80209485459,1424.31564385299,17075.914951045499,null,683.48570940602394,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1543.76615770023,1467.04511316858,17588.192399576899,null,703.99028068820496,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1590.0791424312399,1511.05646656364,18115.838171564199,null,725.10998910885098,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1637.7815167041699,1556.38816056055,18659.313316711101]
[3342,"PARS",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3400,"Health & Welfare Benefits",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3401,"Health & Welfare Benefits - Certificated Positions",38612.699999999997,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,19306.349999999999,0,231676.2,null,42924.735000000001,21462.3675,21462.3675,21462.3675,21462.3675,21462.3675,21462.3675,21462.3675,21462.3675,21462.3675,21462.3675,0,257548.41,null,46321.206749999998,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,23160.603374999999,0,277927.24050000001,null,48637.267087499997,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,24318.633543749998,0,291823.60252499999,null,51069.130441875001,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,25534.5652209375,0,306414.78265125002,null,53622.586963968803,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,26811.293481984401,0,321735.52178381302]
[3402,"Health and Welfare Benefits - Classified Positions",14515.2,7257.6,7257.6,7257.6,7257.6,7257.6,7257.6,7257.6,7257.6,7257.6,7257.6,0,87091.199999999997,null,15240.96,7620.48,7620.48,7620.48,7620.48,7620.48,7620.48,7620.48,7620.48,7620.48,7620.48,0,91445.759999999995,null,16929.108,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,8464.5540000000001,0,101574.648,null,17775.563399999999,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,8887.7816999999995,0,106653.38039999999,null,18664.341570000001,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,9332.1707850000003,0,111986.04942,null,19597.558648499999,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,9798.7793242499993,0,117585.351891]
[3500,"Unemployment Insurance",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3501,"State Unemploy. Insurance - Certificated Positions",725.9,725.9,5081.3,725.9,0,0,5807.2,725.9,725.9,0,0,0,14518,null,768.6,768.6,5380.2,768.6,0,0,6148.8,768.6,768.6,0,0,0,15372,null,789.95,789.95,5529.65,789.95,0,0,6319.6,789.95,789.95,0,0,0,15799,null,789.95,789.95,5529.65,789.95,0,0,6319.6,789.95,789.95,0,0,0,15799,null,789.95,789.95,5529.65,789.95,0,0,6319.6,789.95,789.95,0,0,0,15799,null,789.95,789.95,5529.65,789.95,0,0,6319.6,789.95,789.95,0,0,0,15799]
[3502,"State Unemploy. Insurance - Classified Positions",469.7,469.7,3287.9,469.7,0,0,3757.6,469.7,469.7,0,0,0,9394,null,491.05,491.05,3437.35,491.05,0,0,3928.4,491.05,491.05,0,0,0,9821,null,512.4,512.4,3586.8,512.4,0,0,4099.2,512.4,512.4,0,0,0,10248,null,512.4,512.4,3586.8,512.4,0,0,4099.2,512.4,512.4,0,0,0,10248,null,512.4,512.4,3586.8,512.4,0,0,4099.2,512.4,512.4,0,0,0,10248,null,512.4,512.4,3586.8,512.4,0,0,4099.2,512.4,512.4,0,0,0,10248]
[3513,"FUTA, certificate position",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3514,"FUTA, classified position",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3600,"Workers Comp Insurance",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3601,"Worker's Comp Insurance - Certificated Positions",7008.5899997091501,2628.2212498909298,2628.2212498909298,2628.2212498909298,2628.2212498909298,2628.2212498909298,2628.2212498909298,2628.2212498909298,2628.2212498909298,0,0,0,28034.3599988366,null,7587.6178249904497,2845.3566843714202,2845.3566843714202,2845.3566843714202,2845.3566843714202,2845.3566843714202,2845.3566843714202,2845.3566843714202,2845.3566843714202,0,0,0,30350.471299961799,null,7969.5745807205203,2988.5904677702001,2988.5904677702001,2988.5904677702001,2988.5904677702001,2988.5904677702001,2988.5904677702001,2988.5904677702001,2988.5904677702001,0,0,0,31878.298322882099,null,8208.6618181421509,3078.2481818033102,3078.2481818033102,3078.2481818033102,3078.2481818033102,3078.2481818033102,3078.2481818033102,3078.2481818033102,3078.2481818033102,0,0,0,32834.647272568604,null,8454.9216726864306,3170.5956272574099,3170.5956272574099,3170.5956272574099,3170.5956272574099,3170.5956272574099,3170.5956272574099,3170.5956272574099,3170.5956272574099,0,0,0,33819.686690745701,null,8708.5693228670007,3265.71349607513,3265.71349607513,3265.71349607513,3265.71349607513,3265.71349607513,3265.71349607513,3265.71349607513,3265.71349607513,0,0,0,34834.277291468003]
[3602,"Worker's Comp Insurance - Classified Positions",3043.9216594399199,1141.4706222899699,1141.4706222899699,1141.4706222899699,1141.4706222899699,1141.4706222899699,1141.4706222899699,1141.4706222899699,1141.4706222899699,0,0,0,12175.6866377597,null,3285.07253347592,1231.9022000534701,1231.9022000534701,1231.9022000534701,1231.9022000534701,1231.9022000534701,1231.9022000534701,1231.9022000534701,1231.9022000534701,0,0,0,13140.2901339037,null,3537.9529304605999,1326.7323489227199,1326.7323489227199,1326.7323489227199,1326.7323489227199,1326.7323489227199,1326.7323489227199,1326.7323489227199,1326.7323489227199,0,0,0,14151.811721842399,null,3644.0915183744,1366.5343193904,1366.5343193904,1366.5343193904,1366.5343193904,1366.5343193904,1366.5343193904,1366.5343193904,1366.5343193904,0,0,0,14576.3660734976,null,3753.4142639256502,1407.53034897212,1407.53034897212,1407.53034897212,1407.53034897212,1407.53034897212,1407.53034897212,1407.53034897212,1407.53034897212,0,0,0,15013.657055702601,null,3866.0166918434002,1449.75625944128,1449.75625944128,1449.75625944128,1449.75625944128,1449.75625944128,1449.75625944128,1449.75625944128,1449.75625944128,0,0,0,15464.066767373601]
[3700,"Retiree Benefits",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3701,"OPEB Allocated, certificated positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3702,"OPEB Allocated, classified positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3751,"OPEB Active Employees, Certificated positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3752,"OPEB Active Employees, Classified positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"PERS Reduction"]
[3801,"PERS Reduction, certificated positions"]
[3802,"PERS Reduction, classified positions"]
[3900,"Other Employee Benefits",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3901,"Other Benefits - Certificated Positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3902,"Other Benefits - Classified Positions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3915,"Misc. Benefit Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Employee Benefits",{"$f":"SUM(C298:C335)","v":74684.085934272691},72941.538487181955,80937.40177912233,73763.801779122325,72568.201779122333,74272.574132282272,82133.001779122336,73763.801779122325,73763.801779122325,68798.509906941428,77320.371672741225,43031.299442128431,867978.3902502819,{"$f":"O336-SUM(C336:N336)","v":0},{"$f":"SUM(Q298:Q335)","v":80866.614591438018},79224.029453942319,87626.478502929735,80068.57850292974,78808.928502929732,80559.494366796425,88886.128502929729,80068.57850292974,80068.57850292974,74731.669618504835,83229.562161547263,46467.155641754842,940605.79685156234,{"$f":"AC336-SUM(Q336:AB336)","v":0},{"$f":"SUM(AE298:AE335)","v":86841.777906076022},84147.269792241088,92821.992414912325,85007.89241491232,83705.542414912328,85489.425289123392,94124.342414912331,85007.89241491232,85007.89241491232,79390.21959821941,88049.845201185846,48162.240478455911,997756.33275477565,{"$f":"AQ336-SUM(AE336:AP336)","v":0},{"$f":"SUM(AS298:AS335)","v":90661.387701440952},87238.966675335076,95939.507976686436,88125.407976686431,86823.057976686439,88660.457337123909,97241.857976686442,88125.407976686431,88125.407976686431,82378.27547549273,91297.689846548106,49582.253611359345,1034199.6785074193,{"$f":"BE336-SUM(AS336:BD336)","v":0},{"$f":"SUM(BG298:BG335)","v":94658.836105416864},90455.039622296914,99182.174162688796,91368.07416268879,90065.724162688799,91958.245503939368,100484.5241626888,91368.07416268879,91368.07416268879,85487.598186459261,94674.594988646364,51044.867138249996,1072115.8265211417,{"$f":"BS336-SUM(BG336:BR336)","v":0},{"$f":"SUM(BU298:BU335)","v":98810.817370029254},93728.967854582763,102483.49343118655,94669.393431186545,93367.043431186554,95316.340412674574,103785.84343118656,94669.393431186545,94669.393431186545,88651.573675670152,98114.180381922808,52483.095676202553,1110749.5359582016,{"$f":"CG336-SUM(BU336:CF336)","v":0}]
[null,""]
["Books & Supplies"]
[""]
[4000,"Books & Supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[4100,"Approved Textbooks & Core Curricula Materials",3433.3333333333298,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,0,20600,null,3536.3333333333298,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,0,21218,null,3642.42333333333,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,0,21854.54,null,3751.69603333333,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,0,22510.176200000002,null,3864.2469143333301,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,0,23185.481486000001,null,3980.1743217633302,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,1990.0871608816699,0,23881.04593058]
[4101,"Approved Textbooks & Core Curricula Materials - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4102,"Approved Textbooks & Core Curricula Materials - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4103,"Approved Textbooks & Core Curricula Materials - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4104,"Approved Textbooks & Core Curricula Materials - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4105,"Approved Textbooks & Core Curricula Materials - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4200,"Books & Other Reference Materials",0,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,290.51685600000002,3195.6854159999998,null,0,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,299.23236168,3291.5559784799998,null,0,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,308.20933253039999,3390.3026578344002,null,0,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,317.45561250631198,3492.0117375694299,null,0,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,326.97928088150098,3596.7720896965102,null,0,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,336.78865930794598,3704.6752523874102]
[4201,"Books & Other Reference Materials - Custom 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4202,"Books & Other Reference Materials - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4203,"Books & Other Reference Materials - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4204,"Books & Other Reference Materials - Custom 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4205,"Books & Other Reference Materials - Custom 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4300,"Materials & Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4315,"Custodial Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4320,"Educational Software",795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,795.67499999999995,9548.1,null,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,819.54525000000001,9834.5429999999997,null,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,844.13160749999997,10129.57929,null,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,869.45555572499995,10433.466668700001,null,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,895.53922239675001,10746.470668761,null,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,922.40539906865001,11068.864788823799]
[4321,"Teaching & Learning Software Licenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4322,"Non-Teaching & Learning Software Licenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4325,"Instructional Materials & Supplies",2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,25750,null,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,26522.5,null,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,27318.174999999999,null,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,28137.720249999998,null,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,28981.851857500002,null,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,29851.307413225]
[4326,"Art & Music Supplies",0,0,721,721,721,721,721,721,721,721,721,721,7210,null,0,0,742.63,742.63,742.63,742.63,742.63,742.63,742.63,742.63,742.63,742.63,7426.3,null,0,0,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,7649.0889999999999,null,0,0,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,787.85616700000003,7878.56167,null,0,0,811.49185201,811.49185201,811.49185201,811.49185201,811.49185201,811.49185201,811.49185201,811.49185201,811.49185201,811.49185201,8114.9185201,null,0,0,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,8358.3660757029993]
[4330,"Office Supplies",574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,574.65416666666704,6895.85,null,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,591.89379166666697,7102.7254999999996,null,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,609.65060541666696,7315.8072650000004,null,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,627.94012357916699,7535.2814829500003,null,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,646.77832728654198,7761.3399274385001,null,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,666.18167710513796,7994.1801252616597]
[4335,"PE Supplies",0,0,212.18,212.18,212.18,212.18,212.18,212.18,212.18,212.18,212.18,212.18,2121.8000000000002,null,0,0,218.5454,218.5454,218.5454,218.5454,218.5454,218.5454,218.5454,218.5454,218.5454,218.5454,2185.4540000000002,null,0,0,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,225.10176200000001,2251.0176200000001,null,0,0,231.85481486,231.85481486,231.85481486,231.85481486,231.85481486,231.85481486,231.85481486,231.85481486,231.85481486,231.85481486,2318.5481485999999,null,0,0,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,238.81045930580001,2388.1045930579999,null,0,0,245.974773084974,245.974773084974,245.974773084974,245.974773084974,245.974773084974,245.974773084974,245.974773084974,245.974773084974,245.974773084974,245.974773084974,2459.74773084974]
[4340,"SpEd Materials & Supplies",176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,2121.8000000000002,null,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,2185.4540000000002,null,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,2251.0176200000001,null,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,2318.5481485999999,null,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,2388.1045930579999,null,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,2459.74773084974]
[4345,"Non Instructional Student Materials & Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4346,"Teacher Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4350,"Uniforms",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4351,"Yearbook",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4352,"Activity 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4353,"Activity 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4354,"Activity 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4355,"Activity 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4356,"Activity 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4357,"Activity 6",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4358,"Activity 7",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4359,"Activity 8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4360,"Activity 9",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4361,"Activity 10",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4362,"Activity 11",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4363,"Activity 12",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4364,"After School Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4365,"Activity 14",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4366,"Activity 15",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4367,"Activity 16",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4368,"Activity 17",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4369,"Activity 18",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4370,"Activity 19",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4400,"Training Center Expenses",0,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,5000,null,0,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,5000,null,0,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,5000,null,0,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,5000,null,0,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,5000,null,0,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,454.54545454545502,5000]
[4410,"Classroom Furniture, Equipment & Supplies",1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,1459.1666666666699,17510,null,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,1502.94166666667,18035.3,null,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,1548.02991666667,18576.359,null,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,1594.4708141666699,19133.64977,null,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,1642.30493859167,19707.659263099998,null,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,1691.5740867494201,20298.889040992999]
[4420,"Computers: individual items less than $5k",5697.44,5697.44,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,284.87200000000001,14243.6,null,5868.3631999999998,5868.3631999999998,293.41816,293.41816,293.41816,293.41816,293.41816,293.41816,293.41816,293.41816,293.41816,293.41816,14670.907999999999,null,6044.4140960000004,6044.4140960000004,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,302.22070480000002,15111.035239999999,null,6225.7465188799997,6225.7465188799997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,311.28732594399997,15564.3662972,null,6412.5189144464002,6412.5189144464002,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,320.62594572232001,16031.297286116,null,6604.8944818798,6604.8944818798,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,330.24472409398999,16512.2362046995]
[4423,"Classroom Noncapitalized items 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4425,"Classroom Noncapitalized items 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4430,"Non Classroom Related Furniture, Equipment & Supplies",214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,214.583333333333,2575,null,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,221.020833333333,2652.25,null,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,227.65145833333301,2731.8175000000001,null,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,234.48100208333301,2813.7720250000002,null,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,241.51543214583299,2898.1851857500001,null,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,248.760895110208,2985.1307413224999]
[4433,"Non Classroom Noncapitalized items 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4435,"Non Classroom Noncapitalized items 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4700,"Snacks",0,749.325172240803,1518.6745052025301,2699.0460845410598,1204.61135284281,876.84745893719798,1592.4477289111901,1697.8380484949801,953.78239223337096,1052.84929264214,1834.84546395392,0,14180.2675,null,0,771.80492740802697,1564.2347403586,2780.0174670772899,1240.74969342809,903.15288270531403,1640.22116077852,1748.7731899498301,982.39586400037194,1084.4347714214,1889.8908278725401,0,14605.675525000001,null,0,794.95907523026801,1611.16178256936,2863.41799108961,1277.97218423094,930.24746918647304,1689.42779560188,1801.23638564833,1011.86773992038,1116.9678145640501,1946.5875527087101,0,15043.84579075,null,0,818.80784748717599,1659.49663604644,2949.3205308223,1316.3113497578599,958.15489326206796,1740.11062946993,1855.2734772177801,1042.2237721179899,1150.4768490009701,2004.9851792899799,0,15495.1611644725,null,0,843.37208291179195,1709.28153512784,3037.8001467469799,1355.8006902505999,986.89954005993104,1792.3139483540299,1910.93168153431,1073.49048528154,1184.9911544710001,2065.1347346686798,0,15960.0159994067,null,0,868.67324539914603,1760.5599811816701,3128.9341511493799,1396.4747109581201,1016.50652626173,1846.08336680466,1968.2596319803399,1105.69519983998,1220.54088910513,2127.0887767087402,0,16438.816479388901]
[4710,"Student Food Services",0,0,17727.74509,17727.74509,17727.74509,17727.74509,17727.74509,17727.74509,17727.74509,17727.74509,17727.74509,17727.74509,212732.94107999999,null,0,0,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,19969.8408946333,239638.09073560001,null,0,0,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,21656.9654880993,259883.585857192,null,0,0,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,22413.404952516201,268960.85943019402,null,0,0,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,23140.7733084752,277689.279701703,null,0,0,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,23834.996507729498,286019.95809275401]
[4720,"Other Food",0,0,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,5304.5,null,0,0,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,5463.6350000000002,null,0,0,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,5627.5440500000004,null,0,0,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,5796.3703715000001,null,0,0,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,5970.2614826449999,null,0,0,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,6149.3693271243501]
[4999,"4000 series 1099 reimbursable expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["","Books & Supplies",{"$f":"SUM(C339:C398)","v":14497.502499999995},14275.223316119591,28823.379739081323,30003.751318419851,28509.316586721601,28181.552692815989,28897.15296278998,29002.543282373768,28258.487626112161,28357.554526520933,29139.55069783271,25588.038567212123,348989.54399600002,{"$f":"O399-SUM(C399:N399)","v":35455.490180000023},{"$f":"SUM(Q339:Q398)","v":14932.427574999996},14689.843651966819,31384.708219550688,32600.490946269379,31061.223172620179,30723.626361897404,31460.694639970607,31569.246669141918,30802.869343192462,30904.908250613487,31710.364307064629,28052.306812525421,379832.39173908002,{"$f":"AC399-SUM(Q399:AB399)","v":39939.681789267051},{"$f":"SUM(AE339:AE398)","v":15380.400402249998},15116.902597889461,33400.642469127852,34652.898677648103,33067.452870789435,32719.728155744968,33478.908482160376,33590.717072206826,32801.348426478871,32906.448501122541,33736.068239267202,29968.269019891821,404133.71589077642,{"$f":"AQ399-SUM(AE399:AP399)","v":43313.930976198986},{"$f":"SUM(AS339:AS398)","v":15841.812414317497},15556.77331218978,34495.755879339245,35785.579774115111,34152.570593050667,33794.414136554878,34576.369872762734,34691.532720510586,33878.483015410799,33986.736092293773,34841.244422582786,30960.411226626136,417388.49336478597,{"$f":"BE399-SUM(AS399:BD399)","v":44826.809905032045},{"$f":"SUM(BG339:BG398)","v":16317.06678674702},16009.840147919109,35571.958399466574,36900.477011085721,35218.477554589335,34849.576404398671,35654.990812692762,35773.608545873045,34936.167349620278,35047.668018809738,35927.811599007415,31930.553407172069,430419.74265433272,{"$f":"BS399-SUM(BG399:BR399)","v":46281.546616951004},{"$f":"SUM(BU339:BU398)","v":16806.578790349438},16476.498988720326,36625.480787814246,37993.854957781958,36261.395517590696,35881.427332894309,36711.004173437235,36833.180438612915,35970.616006472555,36085.461695737707,36992.009583341314,32874.833645750907,443182.33493396261,{"$f":"CG399-SUM(BU399:CF399)","v":47669.99301545904}]
[]
["Services & Other Operating Expenses"]
[""]
[5000,"Services & Other Operating Expenses",0,0,0,0,0,0,0,0,0,0,0,0]
[5100,"Subagreements for Services",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5101,"Subagreements 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5102,"Subagreements 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5103,"Subagreements 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5104,"Subagreements 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5105,"Subagreements 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5106,"Subagreements 6",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5107,"Subagreements 7",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5108,"Subagreements 8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5109,"Subagreements 9",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5110,"Subagreements 10",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5111,"Subagreements 11",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5200,"Travel & Conferences",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5210,"Conference Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5215,"Travel - Mileage, Parking, Tolls",146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,146.93465,1763.2157999999999,null,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,151.34268950000001,1816.1122740000001,null,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,155.882970185,1870.5956422199999,null,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,160.55945929055,1926.7135114866001,null,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,165.37624306926699,1984.5149168312,null,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,170.33753036134399,2044.0503643361301]
[5220,"Travel and Lodging",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5221,"Student Parking",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5223,"Facility & Staff Parking",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5225,"Travel - Meals & Entertainment",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5300,"Dues & Memberships",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5305,"Dues & Membership - Professional",1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,1666.6666666666699,20000,null,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,1716.6666666666699,20600,null,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,1768.1666666666699,21218,null,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,1821.21166666667,21854.54,null,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,1875.84801666667,22510.176200000002,null,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,1932.1234571666701,23185.481486000001]
[5310,"Subscriptions",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5400,"Insurance",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5450,"Insurance - Other",18828.142500000002,7060.5534374999997,7060.5534374999997,7060.5534374999997,7060.5534374999997,7060.5534374999997,7060.5534374999997,7060.5534374999997,7060.5534374999997,0,0,0,75312.570000000007,null,19392.986775000001,7272.370040625,7272.370040625,7272.370040625,7272.370040625,7272.370040625,7272.370040625,7272.370040625,7272.370040625,0,0,0,77571.947100000005,null,19974.776378250001,7490.5411418437498,7490.5411418437498,7490.5411418437498,7490.5411418437498,7490.5411418437498,7490.5411418437498,7490.5411418437498,7490.5411418437498,0,0,0,79899.105513000002,null,20574.019669597499,7715.2573760990599,7715.2573760990599,7715.2573760990599,7715.2573760990599,7715.2573760990599,7715.2573760990599,7715.2573760990599,7715.2573760990599,0,0,0,82296.078678389997,null,21191.240259685401,7946.7150973820399,7946.7150973820399,7946.7150973820399,7946.7150973820399,7946.7150973820399,7946.7150973820399,7946.7150973820399,7946.7150973820399,0,0,0,84764.961038741705,null,21826.977467476001,8185.1165503034999,8185.1165503034999,8185.1165503034999,8185.1165503034999,8185.1165503034999,8185.1165503034999,8185.1165503034999,8185.1165503034999,0,0,0,87307.909869904004]
[5500,"Operations & Housekeeping",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5510,"Utilities - Gas and Electric",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5515,"Janitorial, Gardening Services & Supplies",8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,8840.8333333333303,106090,null,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,9106.0583333333307,109272.7,null,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,9379.2400833333304,112550.88099999999,null,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,9660.6172858333302,115927.40743000001,null,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,9950.4358044083292,119405.2296529,null,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,10248.948878540599,122987.386542487]
[5520,"Security",858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,858.33333333333303,10300,null,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,884.08333333333303,10609,null,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,910.60583333333295,10927.27,null,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,937.92400833333295,11255.088100000001,null,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,966.06172858333298,11592.740743,null,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,995.04358044083301,11940.52296529]
[5525,"Utilities - Waste",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5530,"Utilities - Water",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5535,"Utilities - All Utilities",6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,6639.9078749999999,79678.894499999995,null,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,6839.1051112499999,82069.261335000003,null,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,7044.2782645875004,84531.339175050001,null,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,7255.60661252512,87067.279350301498,null,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,7473.2748109008799,89679.297730810504,null,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,7697.4730552279098,92369.676662734899]
[5600,"Rentals, Leases, & Repairs",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5605,"Equipment Leases",1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,1201.9997000000001,14423.9964,null,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,14856.716291999999,null,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,15302.417780760001,null,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,15761.4903141828,null,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,16234.335023608301,null,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,16721.365074316502]
[5610,"Rent",0,0,37080.78,0,0,37080.78,0,0,37080.78,0,0,37080.78,148323.12,null,0,0,38934.82,0,0,38934.82,0,0,38934.82,0,0,38934.82,155739.28,null,0,0,40102.864600000001,0,0,40102.864600000001,0,0,40102.864600000001,0,0,40102.864600000001,160411.4584,null,0,0,41305.950537999997,0,0,41305.950537999997,0,0,41305.950537999997,0,0,41305.950537999997,165223.80215199999,null,0,0,42545.129054140001,0,0,42545.129054140001,0,0,42545.129054140001,0,0,42545.129054140001,170180.51621656,null,0,0,43821.482925764198,0,0,43821.482925764198,0,0,43821.482925764198,0,0,43821.482925764198,175285.93170305699]
[5611,"Prop 39 Related Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5612,"Deferred rent - SL Income Statement expense",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5615,"Repairs and Maintenance - Building",25000,25000,0,0,0,0,0,0,0,0,0,0,50000,null,25750,25750,0,0,0,0,0,0,0,0,0,0,51500,null,26522.5,26522.5,0,0,0,0,0,0,0,0,0,0,53045,null,27318.174999999999,27318.174999999999,0,0,0,0,0,0,0,0,0,0,54636.35,null,28137.720249999998,28137.720249999998,0,0,0,0,0,0,0,0,0,0,56275.440499999997,null,28981.851857500002,28981.851857500002,0,0,0,0,0,0,0,0,0,0,57963.703715000003]
[5616,"Repairs and Maintenance - Computers",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5617,"Repairs and Maintenance - Other Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5618,"Repairs & Maintenance - Auto",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5619,"Non-Cash Lease Adjustment",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5625,"Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5631,"Other Rentals, Leases and Repairs 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5632,"Other Rentals, Leases and Repairs 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5633,"Other Rentals, Leases and Repairs 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5634,"Other Rentals, Leases and Repairs 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5635,"Other Rentals, Leases and Repairs 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5699,"Other Rentals, Leases and Repairs 6",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5800,"Other Services & Operating Expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5803,"Accounting Fees",4480,4480,4480,4480,4480,4480,0,0,0,0,0,0,26880,null,4614.3999999999996,4614.3999999999996,4614.3999999999996,4614.3999999999996,4614.3999999999996,4614.3999999999996,0,0,0,0,0,0,27686.400000000001,null,4752.8320000000003,4752.8320000000003,4752.8320000000003,4752.8320000000003,4752.8320000000003,4752.8320000000003,0,0,0,0,0,0,28516.991999999998,null,4895.4169599999996,4895.4169599999996,4895.4169599999996,4895.4169599999996,4895.4169599999996,4895.4169599999996,0,0,0,0,0,0,29372.501759999999,null,5042.2794688000004,5042.2794688000004,5042.2794688000004,5042.2794688000004,5042.2794688000004,5042.2794688000004,0,0,0,0,0,0,30253.6768128,null,5193.5478528639997,5193.5478528639997,5193.5478528639997,5193.5478528639997,5193.5478528639997,5193.5478528639997,0,0,0,0,0,0,31161.287117184002]
[5804,"Silicon School Fund (plug)",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5805,"Administrative Fees",0,0,0,0,0,0,0,0,0,0,0,0,7187.2178834574997,null,0,0,0,0,0,0,0,0,0,0,0,0,7402.8344199612202,null,0,0,0,0,0,0,0,0,0,0,0,0,7624.9194525600597,null,0,0,0,0,0,0,0,0,0,0,0,0,7853.6670361368597,null,0,0,0,0,0,0,0,0,0,0,0,0,8089.2770472209704,null,0,0,0,0,0,0,0,0,0,0,0,0,8331.9553586376005]
[5806,"Assemblies",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5807,"Board of Directors Professional Development",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5808,"Oakland Measure G1 (teacher retention)",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5809,"Banking Fees",176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,176.816666666667,2121.8000000000002,null,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,182.12116666666699,2185.4540000000002,null,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,187.584801666667,2251.0176200000001,null,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,193.21234571666699,2318.5481485999999,null,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,199.00871608816701,2388.1045930579999,null,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,204.97897757081199,2459.74773084974]
[5810,"Service 4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5812,"Business Services",10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,10312.5,123750,null,10650,10650,10650,10650,10650,10650,10650,10650,10650,10650,10650,10650,127800,null,11076,11076,11076,11076,11076,11076,11076,11076,11076,11076,11076,11076,132912,null,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,11519.04,138228.48000000001,null,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,11979.801600000001,143757.61919999999,null,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,12458.993664,149507.92396799999]
[5813,"Service 5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5814,"Service 6",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5815,"Consultants - Instructional",0,0,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,2075.4499999999998,20754.5,null,0,0,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,2137.7134999999998,21377.134999999998,null,0,0,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,2201.8449049999999,22018.449049999999,null,0,0,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,2267.9002521500001,22679.002521499999,null,0,0,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,2335.9372597145002,23359.372597145,null,0,0,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,2406.0153775059398,24060.1537750594]
[5816,"Data Director",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5817,"Contribution",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5818,"Service 7",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5819,"Service 8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5820,"Consultants - Non Instructional - Custom 1",0,0,5150,0,0,5150,0,0,5150,0,0,5150,20600,null,0,0,5304.5,0,0,5304.5,0,0,5304.5,0,0,5304.5,21218,null,0,0,5463.6350000000002,0,0,5463.6350000000002,0,0,5463.6350000000002,0,0,5463.6350000000002,21854.54,null,0,0,5627.5440500000004,0,0,5627.5440500000004,0,0,5627.5440500000004,0,0,5627.5440500000004,22510.176200000002,null,0,0,5796.3703715000001,0,0,5796.3703715000001,0,0,5796.3703715000001,0,0,5796.3703715000001,23185.481486000001,null,0,0,5970.2614826449999,0,0,5970.2614826449999,0,0,5970.2614826449999,0,0,5970.2614826449999,23881.04593058]
[5821,"Consultants - Non Instructional - Custom 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5822,"Consultants - Non Instructional - Custom 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5824,"District Oversight Fees",0,0,0,0,0,20042.832399999999,0,0,0,0,0,20042.832399999999,40085.664799999999,null,0,0,0,0,0,22836.198,0,0,0,0,0,22836.198,45672.396000000001,null,0,0,0,0,0,24820.193749999999,0,0,0,0,0,24820.193749999999,49640.387499999997,null,0,0,0,0,0,25736.46975,0,0,0,0,0,25736.46975,51472.9395,null,0,0,0,0,0,26597.987400000002,0,0,0,0,0,26597.987400000002,53195.974800000004,null,0,0,0,0,0,26597.037400000001,0,0,0,0,0,26597.037400000001,53194.074800000002]
[5826,"Directors Contingency",0,0,0,0,0,0,0,0,0,0,0,0,40085.664799999999,null,0,0,0,0,0,0,0,0,0,0,0,0,45672.396000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,49640.387499999997,null,0,0,0,0,0,0,0,0,0,0,0,0,51472.9395,null,0,0,0,0,0,0,0,0,0,0,0,0,53195.974800000004,null,0,0,0,0,0,0,0,0,0,0,0,0,53194.074800000002]
[5827,"Middle School Program expenses (8816 offset)",169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,169.56718333333299,2034.8062,null,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,174.654198833333,2095.8503860000001,null,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,179.89382479833299,2158.72589758,null,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,185.290639542283,2223.4876745073998,null,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,190.84935872855201,2290.1923047426199,null,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,196.57483949040801,2358.8980738849]
[5828,"Service 10",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5829,"Enrichment Program",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5830,"Field Trips Expenses",0,0,515,515,515,515,515,515,515,515,515,515,5150,null,0,0,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,530.45000000000005,5304.5,null,0,0,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,5463.6350000000002,null,0,0,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,562.75440500000002,5627.5440500000004,null,0,0,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,5796.3703715000001,null,0,0,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,5970.2614826449999]
[5833,"Fines and Penalties",88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,88.4166666666667,1061,null,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,91.069166666666703,1092.83,null,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,93.801241666666698,1125.6149,null,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,96.615278916666696,1159.383347,null,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,99.513737284166695,1194.16484741,null,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,102.499149402692,1229.9897928323001]
[5834,"Service 11",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5836,"Fingerprinting",149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,149.61253841666701,1795.350461,null,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,154.100914569167,1849.2109748299999,null,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,158.723942006242,1904.6873040749001,null,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,163.48566026642899,1961.8279231971501,null,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,168.39023007442199,2020.68276089306,null,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,173.44193697665401,2081.3032437198499]
[5839,"Fundraising Expenses",0,12384.967817999999,0,0,0,0,0,0,0,0,0,0,12384.967817999999,null,0,12756.51685254,0,0,0,0,0,0,0,0,0,0,12756.51685254,null,0,13139.2123581162,0,0,0,0,0,0,0,0,0,0,13139.2123581162,null,0,13533.3887288597,0,0,0,0,0,0,0,0,0,0,13533.3887288597,null,0,13939.390390725501,0,0,0,0,0,0,0,0,0,0,13939.390390725501,null,0,14357.5721024472,0,0,0,0,0,0,0,0,0,0,14357.5721024472]
[5841,"Party Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5842,"Grant Writer",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5843,"Interest - Loans Less than 1 Year",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5845,"Legal Fees",2575,2575,2575,2575,2575,2575,2575,2575,2575,2575,2575,2575,30900,null,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,2083.3333333333298,25000,null,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,2145.8333333333298,25750,null,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,26522.5,null,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,27318.174999999999,null,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,28137.720249999998]
[5846,"Loan and Financing Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5848,"Licenses and Other Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5851,"Marketing and Student Recruiting",2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,30000,null,2575,2575,2575,2575,2575,2575,2575,2575,2575,2575,2575,2575,30900,null,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,2652.25,31827,null,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,2731.8175000000001,32781.81,null,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,2813.7720250000002,33765.264300000003,null,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,2898.1851857500001,34778.222228999999]
[5852,"Service 13",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5853,"Service 14",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5854,"Consultants - Other 1",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5855,"Consultants - Other 2",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5856,"Consultants - Other 3",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5857,"Payroll Fees",2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,2483.28666666667,29799.439999999999,null,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,2114.2611000000002,25371.1332,null,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,2177.6889329999999,26132.267196000001,null,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,2243.0196009900001,26916.235211880001,null,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,2310.3101890196999,27723.722268236401,null,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,2379.6194946902901,28555.433936283502]
[5858,"CMO Fees Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5860,"Printing and Reproduction",91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,91.060583333333298,1092.7270000000001,null,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,93.792400833333303,1125.50881,null,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,96.606172858333295,1159.2740742999999,null,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,99.504358044083304,1194.0522965289999,null,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,102.489488785406,1229.87386542487,null,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,105.56417344896801,1266.7700813876199]
[5861,"Prior Yr Exp (not accrued",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5863,"Professional Development",0,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,6682.8272727272697,73511.100000000006,null,0,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,6883.3120909090903,75716.433000000005,null,0,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,7089.8114536363601,77987.925990000003,null,0,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,7302.5057972454597,80327.563769700006,null,0,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,7521.5809711628199,82737.390682790996,null,0,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,7747.2284002977003,85219.512403274697]
[5864,"Professional Development - Other",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5865,"Prop 39 Energy expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5866,"Service 17",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5869,"Special Education Contract Instructors",0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,90000,null,0,0,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,10416.666666666701,125000,null,0,0,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,10729.166666666701,128750,null,0,0,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,11051.041666666701,132612.5,null,0,0,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,11382.572916666701,136590.875,null,0,0,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,11724.050104166699,140688.60125000001]
[5872,"Special Education Encroachment",194.37555004746301,194.37555004746301,349.87599008543401,0,699.75198017086802,0,699.75198017086802,0,821.63070344387199,410.815351721936,410.815351721936,10961.604262590199,14742.996719999999,null,214.581616489558,214.581616489558,386.24690968120501,0,772.493819362409,0,772.493819362409,0,907.04229240451002,453.52114620225501,453.52114620225501,12101.104081305801,16275.5864475,null,229.89480084840699,229.89480084840699,413.81064152713299,0,827.621283054267,0,827.621283054267,0,971.77153655921404,485.88576827960702,485.88576827960702,12964.674972299101,17437.060854750001,null,234.16268016065001,234.16268016065001,421.49282428917002,0,842.98564857834106,0,842.98564857834106,0,989.81197776015404,494.90598888007702,494.90598888007702,13205.357527537501,17760.770964824998,null,236.95456622301799,236.95456622301799,426.518219201433,0,853.036438402866,0,853.036438402866,0,1001.61335560216,500.806677801082,500.806677801082,13362.802999226,17972.529938883501,null,239.25401995767899,239.25401995767899,430.65723592382102,0,861.31447184764295,0,861.31447184764295,0,1011.33320868597,505.66660434298501,505.66660434298501,13492.478268843601,18146.938905750001]
[5873,"Sports Contractors",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5874,"Sports",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5875,"Staff Recruiting",0,0,125,125,125,125,125,125,125,125,125,125,1250,null,0,0,128.75,128.75,128.75,128.75,128.75,128.75,128.75,128.75,128.75,128.75,1287.5,null,0,0,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,132.61250000000001,1326.125,null,0,0,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,136.59087500000001,1365.9087500000001,null,0,0,140.68860125,140.68860125,140.68860125,140.68860125,140.68860125,140.68860125,140.68860125,140.68860125,140.68860125,140.68860125,1406.8860125000001,null,0,0,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,144.90925928749999,1449.092592875]
[5877,"Student Activities",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5878,"Student Assessment",0,0,875.5,875.5,875.5,875.5,875.5,875.5,875.5,875.5,875.5,875.5,8755,null,0,0,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,901.76499999999999,9017.65,null,0,0,928.81795,928.81795,928.81795,928.81795,928.81795,928.81795,928.81795,928.81795,928.81795,928.81795,9288.1795000000002,null,0,0,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,956.68248849999998,9566.824885,null,0,0,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,985.38296315499997,9853.8296315499992,null,0,0,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,1014.94445204965,10149.4445204965]
[5880,"Student Health Services",0,0,636.54,636.54,636.54,636.54,636.54,636.54,636.54,636.54,636.54,636.54,6365.4,null,0,0,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,655.63620000000003,6556.3620000000001,null,0,0,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,675.30528600000002,6753.0528599999998,null,0,0,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,695.56444457999999,6955.6444457999996,null,0,0,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,716.43137791740003,7164.313779174,null,0,0,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,737.92431925492201,7379.2431925492201]
[5881,"Student Information System",2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,2210.2083333333298,26522.5,null,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,2276.5145833333299,27318.174999999999,null,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,2344.8100208333299,28137.720249999998,null,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,2415.1543214583298,28981.851857500002,null,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,2487.60895110208,29851.307413225,null,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,2562.2372196351498,30746.846635621801]
[5883,"Service 18",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5884,"Substitutes",0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,30000,null,0,0,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,38000,null,0,0,3914,3914,3914,3914,3914,3914,3914,3914,3914,3914,39140,null,0,0,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,4031.42,40314.199999999997,null,0,0,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,4152.3626000000004,41523.625999999997,null,0,0,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,4276.9334779999999,42769.334779999997]
[5885,"Tutor",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5887,"Technology Services",0,0,1379.17,1379.17,1379.17,1379.17,1379.17,1379.17,1379.17,1379.17,1379.17,1379.17,13791.7,null,0,0,1420.5451,1420.5451,1420.5451,1420.5451,1420.5451,1420.5451,1420.5451,1420.5451,1420.5451,1420.5451,14205.450999999999,null,0,0,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,1463.1614529999999,14631.614530000001,null,0,0,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,1507.0562965900001,15070.562965900001,null,0,0,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,1552.2679854876999,15522.679854877,null,0,0,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,1598.8360250523299,15988.360250523299]
[5890,"Transcript",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5893,"Transportation - Student",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5896,"Internet/Website consulting",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5898,"Bad Debt Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5899,"Miscellaneous Operating Expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5900,"Communications",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5905,"Communications - Cell Phones",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5910,"Communications - Internet / Website Fees",1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,1507.5389,18090.466799999998,null,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,1552.765067,18633.180804,null,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,1599.3480190099999,19192.176228119999,null,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,1647.3284595803,19767.941514963601,null,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,1696.7483133677099,20360.979760412501,null,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,1747.6507627687399,20971.809153224902]
[5915,"Postage and Delivery",0,0,360.1628192,360.1628192,360.1628192,360.1628192,360.1628192,360.1628192,360.1628192,360.1628192,360.1628192,360.1628192,3601.6281920000001,null,0,0,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,370.96770377600001,3709.6770377600001,null,0,0,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,382.09673488928001,3820.9673488928001,null,0,0,393.559636935958,393.559636935958,393.559636935958,393.559636935958,393.559636935958,393.559636935958,393.559636935958,393.559636935958,393.559636935958,393.559636935958,3935.59636935958,null,0,0,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,405.36642604403698,4053.6642604403701,null,0,0,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,417.52741882535798,4175.2741882535802]
[5920,"Communications - Telephone & Fax",0,0,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,1238.0596909999999,12380.59691,null,0,0,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,1275.2014817300001,12752.0148173,null,0,0,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,1313.4575261819,13134.575261819,null,0,0,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,1352.86125196736,13528.612519673599,null,0,0,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,1393.4470895263801,13934.470895263799,null,0,0,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,1435.25050221217,14352.505022121701]
[5999,"5000 series 1099 reimbursable expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["","Services & Other Operating Expenses",{"$f":"SUM(C402:C526)","v":90121.201146797466},97421.407175024739,120127.60230726271,77546.946317177251,78246.698297348121,139820.55871717731,73766.698297348135,73066.946317177266,116119.35702062113,66417.2082313992,66417.2082313992,139241.60954226748,1200586.3242844576,{"$f":"O527-SUM(C527:N527)","v":62272.882683457807},{"$f":"SUM(Q402:Q526)","v":91854.8961478087},99374.108356882789,126916.27244970712,82290.705540025927,83063.199359388353,149366.22354002597,78448.799359388358,77676.305540025933,122822.66783243045,70857.456645603204,70857.456645603204,149580.55758070678,1277017.2127508908,{"$f":"AC527-SUM(Q527:AB527)","v":73908.563753293827},{"$f":"SUM(AE402:AE526)","v":94725.918768107105},102470.70734345342,130846.23694775383,84865.926706226688,85693.547989280953,155252.6200562267,80940.715989280958,80113.094706226693,126651.36584278592,73108.439332662558,73108.439332662558,155973.92188668207,1322474.5751872426,{"$f":"AQ527-SUM(AE527:AP527)","v":78723.640285893111},{"$f":"SUM(AS402:AS526)","v":97675.827366437123},105652.95959904385,134877.65191970268,87522.66450741353,88365.650155991869,160192.62884541351,83470.233195991867,82627.247547413528,130550.55411317364,75406.896160194548,75406.896160194548,160787.31203685194,1363965.2114772925,{"$f":"BE527-SUM(AS527:BD527)","v":81428.689869469963},{"$f":"SUM(BG402:BG526)","v":100717.05959308782},108933.50579267277,139031.55248747737,90263.534842635971,91116.571281038836,165203.02166827596,86074.291812238836,85221.255373835971,134564.36815507812,77775.346954255016,77775.346954255016,165576.83010131988,1406303.0826967254,{"$f":"BS527-SUM(BG527:BR527)","v":84050.397680554073},{"$f":"SUM(BU402:BU526)","v":103853.56021362843},112316.49979920084,143313.64054824808,93091.238903915044,93952.553375762684,169480.02071232424,88759.005522898675,87897.691051051035,138700.76866814622,80218.241105090521,80218.241105090521,169593.83457800036,1446369.425950327,{"$f":"CG527-SUM(BU527:CF527)","v":84974.130366970319}]
[]
["Capital Outlay & Depreciation"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O530-SUM(C530:N530)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC530-SUM(Q530:AB530)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ530-SUM(AE530:AP530)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE530-SUM(AS530:BD530)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS530-SUM(BG530:BR530)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG530-SUM(BU530:CF530)","v":0}]
[6000,"Capital Outlay",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O531-SUM(C531:N531)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC531-SUM(Q531:AB531)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ531-SUM(AE531:AP531)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE531-SUM(AS531:BD531)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS531-SUM(BG531:BR531)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG531-SUM(BU531:CF531)","v":0}]
[6100,"Sites & Improvement of Sites",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6200,"Buildings & Improvement of Buildings",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6300,"School Libraries",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6400,"Equipment",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6410,"Computers (capitalizable items",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6420,"Furniture (capitalizable items",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6430,"Other Equipment (capitalizable items",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6500,"Equipment Replacement",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6900,"Depreciation",747,747,747,747,747,747,747,747,747,747,747,747,8964,0,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,3735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6901,"Amortization expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6910,"Amortization expense - Right to Use Asset",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Outlay & Depreciation",{"$f":"SUM(C530:C543)","v":747},747,747,747,747,747,747,747,747,747,747,747,8964,{"$f":"O544-SUM(C544:N544)","v":0},{"$f":"SUM(Q530:Q543)","v":311.25},311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,3735,{"$f":"AC544-SUM(Q544:AB544)","v":0},{"$f":"SUM(AE530:AE543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ544-SUM(AE544:AP544)","v":0},{"$f":"SUM(AS530:AS543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE544-SUM(AS544:BD544)","v":0},{"$f":"SUM(BG530:BG543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS544-SUM(BG544:BR544)","v":0},{"$f":"SUM(BU530:BU543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG544-SUM(BU544:CF544)","v":0}]
[]
["Other Outflows"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O547-SUM(C547:N547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC547-SUM(Q547:AB547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ547-SUM(AE547:AP547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE547-SUM(AS547:BD547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS547-SUM(BG547:BR547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG547-SUM(BU547:CF547)","v":0}]
[7000,"Other Outflows",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"O548-SUM(C548:N548)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC548-SUM(Q548:AB548)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ548-SUM(AE548:AP548)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE548-SUM(AS548:BD548)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS548-SUM(BG548:BR548)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG548-SUM(BU548:CF548)","v":0}]
[7281,"All Other Transfers to Districts or Charter Schools",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[7310,"Transfers of Indirect Costs",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7438,"Long term debt - Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7439,"Long term debt - Interest - Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7439.1,"Long term debt - Lease Interest Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7601,"Education Transfers",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7602,"Technology Transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7603,"Special Ed Transfers",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7604,"Transfers to/from Support Office",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7630,"Other financing uses",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7998,"Temporary JE Clearing",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7999,"Uncategorized Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,"Other Outflows",{"$f":"SUM(C547:C561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q547:Q561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE547:AE561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS547:AS561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG547:BG561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU547:BU561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","","",null,"","","","","","","","","","","","",""]
["","TOTAL EXPENSES",{"$f":"SUM(C228,C295,C336,C399,C527,C544,C562)","v":261815.34291440347},471877.19957919209,521951.84900728444,473377.96459653758,471387.68184501014,544338.15072409366,476860.3182210786,467896.75656049146,510205.11160767375,455636.73784667969,514940.59578379127,504599.09273342602,5772615.1742831208,{"$f":"O564-SUM(C564:N564)","v":97728.372863457538},{"$f":"SUM(Q228,Q295,Q336,Q399,Q527,Q544,Q562)","v":272183.70824757998},504515.40785441105,562124.05318218761,511156.3689992252,509129.94504493836,587145.9382787199,514992.21651228878,505510.72472209774,549890.70968855277,492690.6285247216,551993.97712421522,545111.53444498708,6220293.4581664838,{"$f":"AC564-SUM(Q564:AB564)","v":113848.24554255884},{"$f":"SUM(AE228,AE295,AE336,AE399,AE527,AE544,AE562)","v":283693.17260776646},531785.53496575216,592237.76971089444,539695.61567788757,537635.44115408324,619239.67138019553,543712.86476545408,533880.60207244626,579629.50456327759,520574.00531110499,581563.25065221614,569095.70065533032,6554780.7047784962,{"$f":"AQ564-SUM(AE564:AP564)","v":122037.57126208767},{"$f":"SUM(AS228,AS295,AS336,AS399,AS527,AS544,AS562)","v":293526.45527946891},548400.87447570194,610536.88059120195,556657.61707368866,554565.24354120251,638798.73513456585,560512.42586091452,550668.15306008409,597778.40992074437,536995.87254345452,599814.795244799,586370.98422324692,6760881.946723571,{"$f":"BE564-SUM(AS564:BD564)","v":126255.49977449887},{"$f":"SUM(BG228,BG295,BG336,BG399,BG527,BG544,BG562)","v":303720.81311644329},565549.12569869589,629366.36880957033,574112.76977634814,571981.45675825467,658846.61543655163,577794.49054755806,567943.62184233544,616449.29342732485,553891.29691946169,618594.78730184643,603944.48821560363,6972527.0721474951,{"$f":"BS564-SUM(BG564:BR564)","v":130331.94429749995},{"$f":"SUM(BU228,BU295,BU336,BU399,BU527,BU544,BU562)","v":314259.64252413443},583177.22898238455,648670.71903998405,592002.59156561876,589829.096597275,678518.6334736282,595503.95740025758,585648.36919358571,635588.88237854047,571203.38074923353,637847.97584308975,621005.76859588083,7185900.3697260423,{"$f":"CG564-SUM(BU564:CF564)","v":132644.12338242959}]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Operating Cash Inflow (Outflow)",null,{"$f":"C175-C564","v":-220563.08585959586},-243381.12112438446,-117852.92055247683,18270.640978270036,-100765.09807129344,-68209.057241286035,60881.139037486515,-84917.594310408051,98605.649072937842,126063.31585229357,-67069.04312378238,141392.64881887008,33991.327643149532,{"$f":"O566-SUM(C566:N566)","v":491535.85416651843},{"$f":"Q175-Q564","v":-229050.88063573797},-255534.96770348671,-222650.51598326326,21345.216388906119,-102120.14528280142,-162810.57031203748,67950.380070614628,-83028.121739094146,49891.773050396587,200090.06521605875,-35741.459168883972,107135.35981320869,-81046.895036292262,{"$f":"AC566-SUM(Q566:AB566)","v":563476.971249828},{"$f":"AE175-AE564","v":-237979.54388431093},-254899.26261751616,-232398.48788865842,57793.882584638428,-83720.127233909559,-162185.77996456734,109557.48329491226,-62120.853109755961,30075.019947138266,202752.45322897885,-38318.333937132149,122105.49652522954,44095.400372946635,{"$f":"AQ566-SUM(AE566:AP566)","v":593433.45342789986},{"$f":"AS175-AS564","v":-246434.80150313527},-250052.47403872723,-224464.47094222729,92011.917729519075,-64338.575401094626,-144813.99058763974,146779.60473379737,-41063.722541009542,-1299.2993761618854,169513.63763089094,-61054.620599643793,149910.99635164882,110172.65721637011,{"$f":"BE566-SUM(AS566:BD566)","v":585478.45576015324},{"$f":"BG175-BG564","v":-256230.55774629966},-258921.30817259836,-234601.98700347287,96157.298279138282,-66479.549569446186,-149278.9379524159,152247.18941749248,-42931.36329986027,-6790.9139387172181,172395.19655108301,-66335.830095329671,151052.309080431,92279.944015404209,{"$f":"BS566-SUM(BG566:BR566)","v":601998.39846539951},{"$f":"BU175-BU564","v":-266203.48590993439},-275382.20828699466,-252532.85653059417,86797.424509421107,-81942.139709079987,-166252.20288768521,143900.73842345166,-58184.766464374028,-26049.973067553598,141340.04625214636,-85309.858299843734,134241.25038658653,-105597.65518819448,{"$f":"CG566-SUM(BU566:CF566)","v":599980.37639625964}]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","Accounts Receivable",960100.05500000005,0,0,26094.404999999999,0,0,0,0,0,0,0,0,null,null,562341.86573127704,0,0,26922.361298700001,0,0,0,0,0,0,0,0,null,null,648775.81659488403,0,0,28549.400197499999,0,0,0,0,0,0,0,0,null,null,686226.60164123494,0,0,29244.423048749999,0,0,0,0,0,0,0,0,null,null,683757.68187295401,0,0,27976.273661700001,0,0,0,0,0,0,0,0,null,null,704354.06910119997,0,0,27976.273661700001,0,0,0,0,0,0,0,0]
["","Investments",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Current Assets",16843.27,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Fixed Assets",747,747,747,747,747,747,747,747,747,747,747,747,null,null,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,311.25,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Assets",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ROU Assets",0,0,0,0,0,0,0,0,0,0,0,30100,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Due To (From)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Accounts Payable",-46721.73,-32,-386,-32,-32,-32,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Current Liabilities",-19864.37,0,0,5850.19,0,0,0,0,0,0,0,0,null,null,0,0,0,-97728.372863457203,0,0,0,0,0,0,0,0,null,null,0,0,0,-113848.245542561,0,0,0,0,0,0,0,0,null,null,0,0,0,-122037.571262087,0,0,0,0,0,0,0,0,null,null,0,0,0,-126255.49977449801,0,0,0,0,0,0,0,0,null,null,0,0,0,-130331.944297501,0,0,0,0,0,0,0,0]
["","Summer Holdback",-36612.661211143699,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,4088.47843484848,360.75443484848398,null,null,-41245.538783333301,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,4211.1327878939401,371.57706789394001,null,null,-42482.904946833303,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,4664.3665564907596,-2886.2734696692401,null,null,-43757.392095238298,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,4804.29755318548,-2972.8616737593202,null,null,-45070.113858095501,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,4948.4264797810401,-3062.0475239721,null,null,-46422.217273838403,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,5096.8792741744701,-3153.9089496912602]
["","Loans Payable (Current)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","ROU Current Liabilities",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Deferred Revenue",0,0,0,0,0,0,0,0,0,0,0,-414073,null,null,0,0,0,0,0,0,0,0,0,0,0,-59678,null,null,0,0,0,0,0,0,0,0,0,0,0,-121829.28322810899,null,null,0,0,0,0,0,0,0,0,0,0,0,4662.5972044979999,null,null,0,0,0,0,0,0,0,0,0,0,0,-193.235756314122,null,null,0,0,0,0,0,0,0,0,0,0,0,127.957936749767]
["","Loans Payable (Long Term)",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Liabilities",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","ROU Long-Term Liabilities",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","OPEB Liability",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Adjustments",0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Ending Cash",null,{"$f":"SUM(C566:C586)+C10","v":2461385.0779292607},2222807.4352397248,2109403.9931220966,2164422.7075352152,2068461.0878987703,2005055.5090923328,2070772.1265646678,1990690.0106891082,2094131.1381968944,2225029.9324840363,2162796.3677951023,1921323.7710488208,"","",{"$f":"SUM(Q566:Q586)+Q10","v":2213680.4673610264},1962667.8824454336,1744539.7492500644,1699601.3368621073,1602003.5743671998,1443715.3868430562,1516188.1497015648,1437682.4107503647,1492096.5665886551,1696709.0145926077,1665489.9382116178,1713630.1250927204,"","",{"$f":"SUM(AE566:AE586)+AE10","v":2081943.4928564602},1831708.5967954348,1603974.4754632672,1581133.8792593353,1502078.1185819164,1344556.7051738398,1458778.5550252427,1401322.0684719775,1436061.4549756064,1643478.2747610761,1609824.3073804346,1607214.2472078858,"","",{"$f":"SUM(AS566:AS586)+AS10","v":2003248.6552507472},1758000.4787652055,1538340.3053761637,1542363.3724455312,1482829.0945976221,1342819.4015631678,1494403.3038501507,1458143.8788623265,1461648.8770393501,1635966.8122234265,1579716.4891769681,1731317.2210593557,"","",{"$f":"SUM(BG566:BG586)+BG10","v":2113774.2313279146},1859801.3496350972,1630147.7891114054,1632974.2877575266,1571443.1646678615,1427112.6531952266,1584308.2690925002,1546325.3322724209,1544482.8448134847,1721826.4678443489,1660439.0642288001,1808236.0900289449,"","",{"$f":"SUM(BU566:BU586)+BU10","v":2199964.4559463719},1929679.1269335516,1682243.149677132,1671781.7828249265,1594936.522390021,1433781.1987765103,1582778.8164741364,1529690.929283937,1508737.8354905578,1655174.7610168788,1574961.7819912096,1706177.0813648547,"",""]
["Days Cash on Hand",null,{"$f":"IFERROR(C587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":155.87438002021753},{"$f":"IFERROR(D587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":140.76575582550095},{"$f":"IFERROR(E587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":133.58415251168091},{"$f":"IFERROR(F587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":137.0683728701911},{"$f":"IFERROR(G587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":130.99132377263552},{"$f":"IFERROR(H587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":126.97598079566777},{"$f":"IFERROR(I587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":131.13767702815804},{"$f":"IFERROR(J587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":126.06624376290411},{"$f":"IFERROR(K587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":132.61695448405357},{"$f":"IFERROR(L587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":140.90650193758233},{"$f":"IFERROR(M587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":136.96538016865671},{"$f":"IFERROR(N587/($O564-INDEX($C$14:$P565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$C$7:$P$7,0)))*365,\"\")","v":121.67342457535952},null,null,{"$f":"IFERROR(Q587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":140.06069569423519},{"$f":"IFERROR(R587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":124.17900102797762},{"$f":"IFERROR(S587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":110.37792244582393},{"$f":"IFERROR(T587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":107.53464610343697},{"$f":"IFERROR(U587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":101.35958573913187},{"$f":"IFERROR(V587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":91.344611133858137},{"$f":"IFERROR(W587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":95.929999917157474},{"$f":"IFERROR(X587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":90.962901649988339},{"$f":"IFERROR(Y587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":94.405713128291254},{"$f":"IFERROR(Z587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":107.35164739372664},{"$f":"IFERROR(AA587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":105.37640045934612},{"$f":"IFERROR(AB587/($O564-INDEX($Q$14:$AD565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$Q$7:$AD$7,0)))*365,\"\")","v":108.42225471194999},null,null,{"$f":"IFERROR(AE587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":131.64040074557337},{"$f":"IFERROR(AF587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":115.81815479556221},{"$f":"IFERROR(AG587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":101.41862325281321},{"$f":"IFERROR(AH587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":99.974422078348056},{"$f":"IFERROR(AI587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":94.975759985678522},{"$f":"IFERROR(AJ587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":85.015748074597326},{"$f":"IFERROR(AK587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":92.23794701512162},{"$f":"IFERROR(AL587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":88.604997830258242},{"$f":"IFERROR(AM587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":90.801554449918811},{"$f":"IFERROR(AN587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":103.91643166518341},{"$f":"IFERROR(AO587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":101.7885056345937},{"$f":"IFERROR(AP587/($O564-INDEX($AE$14:$AR565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AE$7:$AR$7,0)))*365,\"\")","v":101.62347264101666},null,null,{"$f":"IFERROR(AS587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":126.66455966507864},{"$f":"IFERROR(AT587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":111.15762187092032},{"$f":"IFERROR(AU587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":97.268602619440941},{"$f":"IFERROR(AV587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":97.522979437570271},{"$f":"IFERROR(AW587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":93.75865239368666},{"$f":"IFERROR(AX587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":84.905899106885045},{"$f":"IFERROR(AY587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":94.490484717447544},{"$f":"IFERROR(AZ587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":92.197816711529526},{"$f":"IFERROR(BA587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":92.419436254143932},{"$f":"IFERROR(BB587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":103.44148508664546},{"$f":"IFERROR(BC587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":99.884801106839532},{"$f":"IFERROR(BD587/($O564-INDEX($AS$14:$BF565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$AS$7:$BF$7,0)))*365,\"\")","v":109.47045084555491},null,null,{"$f":"IFERROR(BG587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":133.65304478840511},{"$f":"IFERROR(BH587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":117.59444759819996},{"$f":"IFERROR(BI587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":103.07355073249869},{"$f":"IFERROR(BJ587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":103.25226903861935},{"$f":"IFERROR(BK587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":99.361682320179909},{"$f":"IFERROR(BL587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":90.235725522955164},{"$f":"IFERROR(BM587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":100.17513739612413},{"$f":"IFERROR(BN587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":97.773492470771785},{"$f":"IFERROR(BO587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":97.656992773111753},{"$f":"IFERROR(BP587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":108.8703545600949},{"$f":"IFERROR(BQ587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":104.9888551628208},{"$f":"IFERROR(BR587/($O564-INDEX($BG$14:$BT565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BG$7:$BT$7,0)))*365,\"\")","v":114.33399818523822},null,null,{"$f":"IFERROR(BU587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":139.10281599884158},{"$f":"IFERROR(BV587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":122.01278970899264},{"$f":"IFERROR(BW587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":106.36751820346414},{"$f":"IFERROR(BX587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":105.70605043092564},{"$f":"IFERROR(BY587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":100.8471573275544},{"$f":"IFERROR(BZ587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":90.657374821181747},{"$f":"IFERROR(CA587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":100.07843075817088},{"$f":"IFERROR(CB587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":96.721706251270206},{"$f":"IFERROR(CC587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":95.396851050692405},{"$f":"IFERROR(CD587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":104.65599551180655},{"$f":"IFERROR(CE587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":99.584162995618584},{"$f":"IFERROR(CF587/($O564-INDEX($BU$14:$CH565,MATCH(6900,$A$14:$A565,0),MATCH(\"Forecast\",$BU$7:$CH$7,0)))*365,\"\")","v":107.88085051512367}]

{"sheet":"vena.tmp.7EC47338204F4F1F","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}