{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["DIRECTIONS","Cover Sheet","Data Analysis","Data Lists","Schools","BudgetCat","BudgetDD","BudgetPFEDD","FinRef","SalaryYR","SalaryMo","PosSalary","TitleIExpns","BudgetPos","PosCosts","TitleIAllocations","LEVEL 1 - 3 INITIATIVES","LEVEL 4 INITIATIVES","Priority Area 1","Title I Program Worksheet 1","Priority Area 2","Title I Program Worksheet 2","Priority Area 3","Priority Area 4","Title I Program Worksheet 3","Title I Program Worksheet 4","Title I Position Salary 1-8","Tutor Worksheet","Payroll Calculations","Title I Budget","Title I Budget - PFE","Title I Budget Amended","Title I Budget - PFE Amended","Signature Page"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":143,"comments":10,"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":"DIRECTIONS","index":0,"n_rows":112,"n_cols":5,"rows_kept":112,"cut":false,"hidden":false,"merged":[[104,0,104,7],[110,0,110,7],[111,0,111,7],[10,0,10,7],[51,1,51,7],[6,0,6,7],[19,0,19,7],[21,1,21,7],[20,0,20,7],[22,1,22,7],[32,0,32,7],[33,0,33,7],[36,0,36,7],[24,0,24,7],[27,0,27,7],[23,1,23,7],[25,0,25,7],[29,0,29,7],[31,0,31,7],[34,1,34,7],[35,1,35,7],[52,1,52,7],[53,1,53,8],[64,1,64,7],[0,0,0,7],[2,0,2,7],[3,0,3,7],[5,0,5,7],[7,0,7,7],[8,0,8,7],[16,0,16,7],[17,0,17,7],[9,0,9,3],[14,0,14,7],[9,4,9,7],[11,0,11,7],[12,0,12,7],[13,0,13,7],[37,1,37,7],[41,0,41,7],[43,0,43,7],[46,0,46,7],[50,0,50,7],[45,1,45,7],[47,1,47,7],[48,0,48,7],[49,1,49,7],[38,1,38,7],[39,0,39,7],[40,1,40,7],[42,1,42,7],[44,1,44,7],[66,1,66,7],[55,0,55,7],[56,0,56,7],[58,0,58,7],[59,1,59,7],[60,0,60,7],[61,1,61,7],[62,0,62,7],[63,1,63,7],[65,0,65,7],[91,0,91,7],[73,0,73,7],[75,0,75,7],[76,1,76,7],[78,1,78,7],[67,1,67,7],[68,0,68,7],[69,1,69,7],[70,0,70,7],[72,0,72,7],[77,0,77,7],[83,0,83,7],[85,0,85,7],[86,1,86,7],[80,1,80,7],[82,1,82,7],[84,1,84,7],[87,0,87,7],[88,1,88,7],[89,0,89,7],[78,9,78,10],[80,9,80,10],[107,9,107,10],[108,9,108,10],[107,0,107,7],[108,0,108,7],[4,0,4,7],[18,0,18,7],[93,0,93,7],[94,1,94,7],[98,1,98,7],[95,0,95,7],[96,1,96,7],[97,0,97,7],[99,0,99,7],[100,1,100,7],[101,0,101,7],[103,0,103,7],[106,0,106,7],[102,1,102,7],[105,0,105,7],[92,1,92,7],[79,0,79,7],[90,1,90,7]]}
["DEKALB COUNTY SCHOOL DISTRICT\n2018 CONTINUOUS SCHOOL IMPROVEMENT PLAN (CSIP) TEMPLATE DIRECTIONS"]
[]
["These directions are provided as a quick guide and complement the Support Sessions offered and the DCSD CSIP Screen Cast."]
["ALL SCHOOLS  "]
["To allow full use of the template as it is designed, such as selecting multiple items in a drop down menu, it is important to know that when macro settings in the Trust Center are changed, they are only changed for the Microsoft Office program that you are currently using. The macro settings are not changed for all your Office programs. Therefore, please check your settings using the steps below to ensure proper functioning of the file.\n\nChange macro settings in the Trust Center.  \n \n     1. Click the File tab.\n     2. Click Options.\n     3. Click Trust Center, and then click Trust Center Settings.\n     4. In the Trust Center, click Macro Settings.\n     5. Select the box that allows access to the VBA Project object mode.\n     6. Click OK.\n \nIf you need further assistance email CSIP@dekalbschoolsga.org and a helpdesk ticket will be entered for you.  "]
["All schools will complete the following worksheets/tabs:\n     1.  Cover Sheet\n     2.  Data Analysis/Comprehensive Needs Assessment\n     3.  Priority Areas (up to four) \n"]
["To save your template always use File, \"Save As\" : DCSD_ CSIP_ 18-19.xlsm.  You must save your template as a macro-enabled template to retain the functionality of all the macro enabled features.                                                          \n\nIt is imperative for you these steps to be followed for the template to work.  These steps will ensure you save a macro-enabled workbook:\n     1. Click the File tab and then choose Save As. The Save As dialog box appears.\n     2. Enter a filename \"DCSD CSIP 2018-19\" and select a location for your workbook.  It is best to save in the p:drive to maintain functionality.  \n     3. Click the \"Save as Type\" drop-down arrow. A list of file types appears.\n     4. Select Excel Macro-Enabled Workbook. Excel adds the .xlsm extension to the filename.\n     5. Click Save."]
["Cover Sheet"]
["• From the dropdown menu, select your school's name.  Your school name, school number and address will auto populate on this page and all other \n  places throughout the document where needed.  "]
["• Type\n   - Principal's Name\n   - School's Vision and Mission Statements (you can also paste\n     into the formula bar).\n",null,null,null,"• List:\n   -  School Improvement Team Members’ positions and names"]
["•  Enter the date when the school council approves the CSIP\n•  Enter the dates(s) when modifications are made once your plan is approved.  You can either keep a list of dates to demonstrate your school is \n   following the continuous improvement process or each time you made a change and save the file, you can enter the dates of the revision."]
["Data Analysis/ Comprehensive Needs Assessment"]
["•  Complete questions #1 through #4 based on the discussions with School Improvement Teams, grade levels, stakeholders, etc.  Reference your \n   CSIP Participant Guide for samples and guidance."]
["•  From the review of the data, select up to 4 Priority Areas.  These Priority Areas are the overarching areas the school is working to address.  \n   Examples include Literacy in all grade levels, Math, Attendance, Culture, etc. "]
["•  For each Priority Area listed in the Data Analysis/ Comprehensive Needs Assessment worksheet, a Priority Area Worksheet must be completed\n   within the template.  Information included in the Priority Areas autofill in each Priority Area Worksheet. "]
[]
["Priority Area Worksheets"]
["•  On each Priority Area worksheet, enter a SMART Goal and Performance Measures."]
["•  Next you will select the DCSD Strategic Plan Alignment area that supports the Priority Area. \n   - First, click on the cell. \n   - Press the DEL (delete key).  \n   - Then select the appropriate goal from the dropdown menu."]
["•  For each Priority Area, up to three (3) Improvement Strategies can be included.  Within the improvement strategy area, state what will be \n   implemented to help achieve the SMART goal.\n\n"]
["•  For each Improvement Strategy, list the Action Steps that support the Improvement Strategy.  Use the Participant's Guide (page 25) to help\n   identify Action Steps that address structures/process, monitoring for fidelity, resources, professional learning, family engagement, and personnel."]
[null,"A variety of sample Action Steps are offered below for the purpose of sharing action steps that are commonly used.  A note of caution, these examples are not always related to one another, in that the samples are not all related to Guided Reading or Guided Math, but they can be used as samples for other actions steps.     \n \nStructure/Processes: \n     - Review and adjust, if needed, the master schedule to ensure appropriate time to implement Guided Math.  \n     - Develop and implement a process to identify students for flexible grouping that address how students will move between groups based on \n       data.\nMonitoring for Fidelity: \n     - Establish a process for the administrative team/coach/IIS to monitor teachers' implementation of the school improvement strategy and \n       provide specific and timely feedback to teachers.\nResources: \n     - Select appropriate leveled readers for students to use in flexible groups.\n     - Students and teachers will use various math manipulatives to support learning of math standards and objectives including, but not limited to \n       graphing calculators and geometric models.\n     - Students will utilize interactive notebooks in each core content class.  Notebooks will include personalized vocabulary word walls so students \n       have a resource meeting his/her needs to gain academic language.  \n"]
["     ","Professional Learning: \n     - Teachers will participate in SIOP training for all 10 components by the end of the school year.  The consultant will offer professional learning \n       once a month to all teachers focusing on a SIOP component and will scaffold with each additional component.  Teachers will use the \n       strategies in each PL in lesson planning and delivery.  Administrative team and coach/ISS will provide feedback to teachers ensuring the \n       appropriate use of the strategies.  \nFamily Engagement: \n     - The school will offer two events (one each semester) focusing on how families can support literacy.  Sessions will be planned based on survey \n       results for the best times for families to meet.  Students will lead teaching sessions for families demonstrating their academic knowledge. \n       Grade levels will create resources for families to use outside of school.   \nPersonnel: \n     - The Academic Coach/ISS will attend SIOP training with teachers and establish an observation schedule so that all teachers receive feedback\n       regarding the \"component of the month.\"  If additional support is needed, the coach will schedule time with teachers to focus on specific areas \n       to enhance the implementation of the components and/or features. \n     - Daytime tutors will provide supplemental learning opportunities for identified students based on multiple data points.  Based on students' data \n       the tutor may use a remediation model providing support to students after academic content already presented or to front load information as \n       a preview of the content as opportunity to build background knowledge.  "]
[null,"For Title I Schools:\n• Positions: If Title I funds are used to support positions, complete the personnel tab and be sure you include what the position will do as an action \n  step, but do not allocation funds.  Positions included in the Position tab are automatically reflected in the budget.                                                                                                                                 \n• Tutors: If Title I funds will be used to support Tutors, include an action steps describing what the tutors will do, how students are identified, the \n  times of tutoring, etc.  Do not allocate funds with the action step.  Use the Tutor worksheet to budget for the positions.  Information from the \n  worksheet are automatically reflected in the budget."]
["• For each Action Step, include the position or person responsible for the completion of the action steps.  The \"other\" column is option and for school use. Some \n  schools may elect to use this section to provide a timeframe to help with monitoring.  "]
["• The remaining columns will auto fill, if applicable, with information entered in subsequent worksheets.  "]
[]
["• The process outlined above will be repeated for all Priority Areas that were named in the Data Analysis/Comprehensive Needs Assessment Worksheet."]
[]
["ALL TITLE I SCHOOLS"]
[]
["Title I  Worksheets "]
["Title I funds support the implementation of the CSIP.  In the Title I Worksheets, schools will demonstrate how their Title I funds are supplementing the general and state funding allocated and show alignment of the action steps to Title I (required components). For each Action Step, identify a Title I component even if funding is not allocated. "]
["     Priority Area, Improvement Strategies, and Action Steps  "]
[null,"• These areas auto-populate from information entered on the Priority Area worksheets."]
[null,"• No action is needed in these cells."]
["     Title I Components  "]
[null,"• Select the Title I program requirement\n   -  Click on the cell.\n   -  Press DEL (delete) key to clear the menu.\n   -  From the drop-down menu, choose one of the required Title I components that accurately supports each Action Step.  "]
[null,"• In order to have a federally compliant Title I section of the Continuous School Improvement Plan, all required components must be addressed in \n  at least one of the Priority Area Worksheets.  Review the Title I Program Checklist to ensure all components are addressed somewhere in the \n  plan."]
["     Budget Category"]
[null,"• If Title I funds are supporting the Action Step, select the appropriate budget category from the dropdown menu.  Up to three budget categories \n  may be selected to support each Action Step."]
["     Budget Code"]
[null,"• This cell auto-fills based on information selected in the budget category column."]
["     Amount"]
[null,"• Enter the amount of Title I funds budgeted to support the Action Step.  "]
[null,"• For tutors and positions, no budget category, code or amount is needed. Funds budgeted to support position(s) and/or tutors will be reflected on \n  the Title I Tutor Salary Worksheet and Title I Position Salary Worksheet and summarized on the Title I Budget tab."]
["     Total Federal Funding for Action Step"]
[null,"• No action needed.  This cell auto-fills based on the information provided in the budget category cells and budgeted amounts."]
["     Professional Learning"]
[null,"• Follow directions for columns as stated above and ensure the action step(s) provide details of the professional learning, such as (1) who is \n  providing the PL, (2) who is participating in the PL, (3) when is the PL occurring, and (4) what are the plans for redelivery, when appropriate.  \n  Monitoring and fidelity must also be addressed within the action step to determine the effectiveness of the PL.  "]
["     Parent and Family Engagement "]
[null,"• Demonstrate how the action step addresses the required Parent/Family Engagement components. To be able to select multiple items in the dropdown menu,\n   -  First, click on the cell\n   -  Next clear the contents by using the DEL (delete) key.\n   -  Then click on as many requirements that the action step addresses.  "]
[null,"• In order to have a federally compliant Title I Parent and Family Engagement CSIP, the required 13 components must be addressed at some \n  point in the plan.  Use the Title I checklist to help ensure all are included in the CSIP."]
[null,"• Follow directions for remaining columns as stated above for the budget information."]
[]
["Tutor Worksheet"]
["This worksheet allows schools to accurately budget for daytime and after school tutors.  "]
[]
["     Person’s Name or Vacant "]
[null,"• Enter the name of the tutor or vacant, if not yet known."]
["     Daytime or After school Tutoring "]
[null,"• From the drop down menu select the appropriate choice for the tutor."]
["     Regular DCSD Employee"]
[null,"• If the tutor is a current DCSD employee, select YES from the drop down menu.  "]
[null,"• Otherwise, select NO. "]
["     Title I Paid Hours per Week"]
[null,"• Enter the total number of hours per week; not to exceed 28.5.  "]
[null,"• NOTE:  For tutors who may be employed in multiple schools, the MAXIMUM number of hours they are eligible to work is 28.5."]
["     Total Number of Weeks"]
[null,"• Enter the total number of weeks the tutor will work throughout the school year."]
["     Remaining columns will auto-populate based on information provided in the previously described columns and be summarized in the Title I Budget Tab."]
[]
["Title I Position Salary Worksheet (1-8)"]
["This worksheet allows schools to accurately budget for Title I paid positions."]
[]
["     Person’s Employee Number, if known"]
[null,"• Enter the employee's EID, if known.  If vacant position, leave blank.  "]
["     Last name of the Title I Paid Position"]
[null,"• Enter the employee's last name as it appears in the all district systems.  If the person is not hired yet, type VACANT."]
["     First name of the Title I Paid Position"]
[null,"• Enter the employee's first name as it appears in the all district systems"]
["     Position name"]
[null,"• From the drop down menu, select the position."]
["     Position/Job number"]
[null,"• Enter the position/job number, if known.  "]
["     Grade Level and/or Subject"]
[null,"• List the grade level(s) the position will serve (if multiple grades served, include them i.e. K-2, 6-8, 9-12).  If the position is not grade level specific \n  but it is subject specific, provide that information such as HS ELA, HS Math, or Kindergarten."]
["     Subject(s) Licensed"]
[null,"• To ensure the Title I paid position meets the state's determined professional qualifications. "]
["     Certified or Non-Certified"]
[null,"• From the drop down menu, select the category.\n  -  Certified includes teachers and academic coaches\n  -  Classified includes data clerks, parent liaisons, paraprofessionals"]
["     Years of experience"]
[null,"• From the drop down menu, select the number of years the employee has earned to the salary is calculated correctly.  Be sure to add a year from \n  this year's figure because you are budgeting for next school when the person gained another year of experience."]
["     Certificate Type/Pay Grade"]
[null,"• From the drop down menu, select the appropriate category so that the salary calculates correctly.\n  -  Teachers and academic coaches will be selected from Bachelor, Master, Specialist, or Doctorate\n  -  Classified personnel are based on position and days employed.  We sure you select the correct item."]
["     Months"]
[null,"• Type the number of months the person is employed.  Typically the person is employed for 10 months even if the person is paid for 12 months."]
["     Regular DCSD Employee"]
[null,"• From the drop down menu, select YES if the person is not retired or was not previously retired.  This impacts the retirement calculations."]
["     % Title I paid"]
[null,"• Type in the amount that Title is paying.  In most cases, Title I is paying 100% of the salary, so 100 should be typed.  "]
["     % Paid by other"]
[null,"• Type in the amount that other funding source is paying towards the salary of the position.  If Title I is paying 100%, then 0 is entered here.  If an \n  amount other than 100% was enter in % Title I paid, this section must be completed."]
["The remaining rows for each position will be calculated and the salary and benefits will be summarized in the Budget Tab."]
[]
["Title I Schoolwide Budget Sheet"]
["• Summarizes how Title I funds are budgeted to support Action Steps and to supplement state and local resources.  "]
["• Carefully review that the minimum set aside amount for Parent and Family Engagement is met.  "]
["• At the bottom of the page, “Difference” should be zero."]
[]
["Signature Page"]
["• All meetings discussing the Continuous School Improvement Plan must be documented; therefore, a sign-in template is provided. This is a \n  resources that you can use if you choose, it is not required."]

{"sheet":"Cover Sheet","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[27,0,27,7],[44,1,44,7],[25,0,25,7],[26,0,26,7],[10,0,10,7],[12,0,14,7],[16,0,20,7],[23,0,23,7],[22,0,22,7],[28,1,28,7],[21,0,21,7],[1,1,1,5],[0,0,0,7],[24,0,24,7],[6,1,6,7],[7,1,7,4],[4,1,4,7],[3,1,3,7],[2,1,2,7],[5,1,5,7],[8,1,8,4],[11,0,11,7],[15,0,15,7],[9,0,9,7],[7,5,8,7],[45,1,45,7],[29,1,29,7],[30,1,30,7],[31,1,31,7],[32,1,32,7],[33,1,33,7],[34,1,34,7],[35,1,35,7],[36,1,36,7],[37,1,37,7],[38,1,38,7],[39,1,39,7],[40,1,40,7],[41,1,41,7],[42,1,42,7],[43,1,43,7]]}
["CONTINUOUS SCHOOL IMPROVEMENT PLAN (CSIP)"]
["School Name","Arabia Mountain High School",null,null,null,null,"School Number:",{"$f":"VLOOKUP(B2,SchoolTable,2,FALSE)","v":"503"}]
["School Address",{"$f":"VLOOKUP(B2,SchoolTable,6,FALSE)","v":"6610 Browns Mill Road,Lithonia,GA 30038"}]
["Principal","Dr. Rodney F. Swanson"]
["District Name/State Local Education Agency (LEA) Number","DeKalb County School District (644)"]
["Date of Initial Local School Council Vote of Approval"]
["Date of Last Review/Update"]
["Principal Signature","(Signature On File)"]
["Director of Title I Signature","(Signature On File)"]
[]
["School Vision and Mission Statement"]
["Vision Statement"]
["The vision for Arabia Mountain High School is to create a nationally recognized school of excellence with students who excel and compete on all levels to be successful in a rapidly changing word by creating stability, significance, opportunities, and traditions."]
[]
[]
["Mission Statement"]
["The mission for Arabia Mountain High Schol is to engage students in active learning and service through instruction using the school and community as a context for developing understanding of human and environmental interactions while preparing leaders for involved citzenship in a changing world."]
[]
[]
[]
[]
[]
["District Strategic Plan Goal Alignment"]
["DCSD Goal Area    I: Student Success with Equity and Access"]
["DCSD Goal Area   II: Stakeholder Engagement"]
["DCSD Goal Area  III: Staff Efficacy and Excellence"]
["DCSD Goal Area IV:  Internal and External Communications"]
["DCSD Goal Area  V:  Organizational Effectiveness and Efficiency"]
[]
["School Improvement Team Membership","Name"]
["Principal",{"$f":"B4","v":"Dr. Rodney F. Swanson"}]
["Parent Representative","Mr. Ted Chatman"]
["Math Dept Chair","Ms. Diedre Watkins and Mr. Merck Smith"]
["Classifed Staff Member","Ms. Josephine Ellis"]
["Assistant Principal","Dr. Anthony Rutledge"]
["Assistant Principal","Ms. Tanya Mason"]
["Assistant Principal","Ms. Rheanolia Wynn"]
["Assistant Principal","Mr. Paris Burd"]
["Science Department Chair","Dr. Fred Okoh"]
["ELA Department Chair","Ms. Alicia Hamilton"]
["Social Studies Department Chair","Ms. Elizabeth Heys"]
["Fine Arts Department Chair","Ms. Shameka Sheldon"]
["CTAE Department Chair","Ms. April Langer"]
["Head Counselor","Ms. Tammy Roger"]
["Student","Ms. Maya Willingham"]

{"sheet":"Data Analysis","index":2,"n_rows":77,"n_cols":1,"rows_kept":77,"cut":false,"hidden":false,"merged":[[2,0,2,9],[3,0,14,9],[15,0,15,9],[77,0,79,9],[69,0,71,9],[76,0,76,9],[72,0,72,9],[59,0,59,9],[60,0,60,9],[64,0,64,9],[0,0,0,9],[17,0,28,9],[73,0,75,9],[30,0,30,9],[31,0,42,9],[44,0,44,9],[45,0,56,9],[57,0,57,9],[16,0,16,9],[58,0,58,9],[29,0,29,9],[43,0,43,9],[68,0,68,9],[65,0,67,9],[61,0,63,9],[1,0,1,9]]}
["SUMMARY OF SCHOOL DATA ANALYSIS AND/OR COMPREHENSIVE NEEDS ASSESSMENT "]
[]
["1. List the data used to identify valid needs for improvement (demographics, student learning, process, perception)."]
["MAPS, GA Milestones End of Course, GA Milestones End of Grade (Rising 9th grade students), Formative Assessments, Summative Assessments, Parent Survey, Student Survey, Teacher Survey, Departmental Data Talks, CCRPI, NICHE Perception Data, SAT/ACT, Career Readiness Test Data, Advanced Placement Test Data, PSAT Data, Discipline, Attendance, School Climate, Walkthroughs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. What does an analysis of your school data and/or a comprehensive needs assessment tell you about the school's strengths? Provide a narrative, identifying trends over the past three year, and tell your school's story (no charts and graphs)."]
["Arabia Mountain High School has shown a consistent positive growth and achievement in their CCRPI score, by maintaining an average of 90% or greater for the last two years. The graduation rate has remained consistent and grown over the last three years to over 98%. The content areas that have remained consistent in growth and achievement are ELA and Social Studies, with average pass rate of 90% or greater for the last three years. The development of an intensive math remediation and enrichment program for the math department has contributed to the students increasing from 28% pass rate in 2014 to 63% (2015), 87% (2016) and 84% in 2017. School climate has consistently shown reduction in referrals and suspension over the last three years, from 40% (2013), 38% (2014), 30% (2015), 20% (2016) and 17% in 2017. There's strong parental involvement, with parents and guardians being mandated to serve 10 hours of volunteer service. This contributes to greater support from the parents and community on specific instructional initiatives. A large population of parents participate in the school's PTSA, which assisted in the implementation of Saturday tutorials and college tours. The implementation of the Title I program has allowed for additional staff support in the math area, afterschool tutorial, summer school and tutorial, technology and instructional resources. The three year trend in the number of students being exited has significantly decreased from an average of 200 per year, to approximately 100 students per year."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["3. What does the data analysis and/or comprehensive needs assessment tell you about the school's gaps or opportunities for improvement?  Based on the analysis, provide a narrative that describes the trend data as the rationale for identification of the gaps or opportunities for improvement (no charts or graphs)."]
["Arabia Mountain High has shown continuous growth in the areas of math and science, with students passing the GA Milestones End of Course test, but there needs to be a greater concentration in increasing the student's proficiency rate.  The data shows five content areas where students have not shown improvement on their EOCs for the past three years in the following subjects: Coordinate Algebra: 2015 - 69%, 2016 - 82%, 2017 - 79%, and 2018 - 84%; 9th Grade Literature: 2015 - 89%, 2016 - 96%, 2017 - 94%, and 2018 -93%; Biology: 2015 - 81%, 2016 - 87%, 2017 - 82%, and 2018 - 86%; U.S. History: 2015 - 89%, 2016 - 96%, 2017 - 82%, and 2018 - 92%; Economics: 2015 - 93%, 2016 - 91%, 2017 - 84%, and 2018 - 88%; There is a need to decrease student absences and reduce tardies to school, being that there was a decline from 97% to 95%. The grade level breakdown of the attendance showed that 12th grade students contributed to the decline with an attendance rate of 93.4%, and 11th grade at 93.5%. The implementation of an attendance protocol to reward students who are coming to school and being on time should assist with improving student attendance issues. The data trends show that the pass rate for Advanced Placement is at 20%, which is down from 29%. There's an increased effort to have more students participate in AP class for exposure to the rigor, and to increase the training of teachers during the school year and summer, to develop and implement effective instructional strategies. Teachers are encouraged to be summer AP readers, and to expose themselves to the expectations of the test for AP students. With the implementation of all the strategies that will be put in place at our school the expected outcome is that there will be an increase in the number of students passing the Advanced Placement test and scoring 3 or better on the test and an overall improvement in school climate."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["4. What data are missing, and how will you go about collecting this information for future use?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["From the data analysis, what are the school's priority areas?"]
["  "]
["Priority Area 1:  "]
["Math"]
[]
[]
["Priority Area 2:  "]
["Science"]
[]
[]
["Priority Area 3:  "]
[]
[]
[]
["Priority Area 4:  "]
[]
[]
[]
["Priority Area 5:  "]

{"sheet":"Data Lists","index":3,"n_rows":69,"n_cols":27,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay_Table"]
["You may select more than one component from the following components - \nComponents 1-13 are required","Title I","Select budget category from drop down menu ","FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard","Select budget category from drop down menu ",null,"Select budget category from drop down menu ",null,"Select from drop down menu - you may select more than one",null,"Select from drop down menu","Select a budget category","Select a budget category","Select a budget category","Select from drop down menu - you may select more than one","Select from Drop down menu","Activities for At-Risk Students",14.7,null,null,null,null,null,null,null,null,"Yes"]
["1) Convene a Title I Annual public meeting","Focus","Computer Software & Supplies","Curriculum 1: Systemic Collaborative Planning Process","Computer Software & Supplies",null,"Computer Software & Supplies",null,"Schoolwide Reform Strategies (TA & SWP)",null,"Reading","Parent - Food Purchases","Advertising Fees","Computer Equipment","Provide strong leadership.","Tutor","Scientifically-Based Reform Strategies",35]
["2) Offer a flexible number of meetings",null,"Contracted Services - Supplemental","Curriculum 3: Intent and Rigor of Standards","Contracted Services - Supplemental",null,"Contracted Services - Supplemental",null,"High-quality and ongoing PD for teachers, principals, and paras - (TA & SWP)",null,"Math","Parent - Professional Development","Computer Equipment","Computer Hardware","Ensure teachers are effective and able to improve instruction.","Salary - other Assignment","Highly Qualified Staff"]
["3) Involve parents in an organized, ongoing, and timely way in the planning, review, and improvement of Title I programs and Schoolwide program plans",null,"Contracted Repairs & Maintenance - Equipment","Assessment 2: Balanced System of Assessments ","Contracted Repairs & Maintenance - Equipment",null,"Contracted Repairs & Maintenance - Equipment",null,"Strategies to attract teachers that meet state determined professional qualifications to high-need schools",null,"Reading & Math","Parent - Supplies & Materials","Computer Hardware","Computer Repair","Redesign the school day, week or year to include additional time for student learning and teacher collaboration.",null,"Effective Instruction"]
["4) Provide timely information to parents through various methods",null,"Supplies & Materials","Assessment 3: Common Assessments","Field Trips",null,"Library Books",null,"Transition Activities (PreK-K; 5th-6th; 8th-9th)",null,null,"Participant Stipends","Computer Repair","Computer Software & Supplies","Strengthen the school's instructional program.",null,"Student Assessments"]
["5) Provide regular opportunities for parents to meet with school staff",null,"Printing & Binding","Instruction 4: Research-based Instructional Practices","Library Books",null,"Membership Dues & Fees",null,"Including teachers in decisions regarding the use of assessments",null,null,"Postage","Computer Software & Supplies","EEA - Additional Duty ","Use data to inform instruction.",null,"Family Engagement"]
["6) Provide for parent comments and feedback on the content of the Schoolwide program plan",null,"Field Trips","Instruction 8: Students monitor own Learning","Membership Dues & Fees",null,"Parent Contracted Services",null,"Activities for children experiencing difficulty",null,null,"Printing & Binding Fees","Contracted Services","Membership Dues/Fees","Improve school safety and discipline and address other non-academic factors that impact student achievement.",null,"Select from drop down menu,  - you may select more than one"]
["7) Develop School-Parent compacts",null,"Library Books","Instruction 9: Data-driven Interventions","Furniture and Equipment - Inventoried",null,"Parent - Instructor Stipend",null,"Coordination & Integration of Federal, State, and Local Services - (TA & SWP)",null,null,null,"Contracted Transportation","Participant Stipends","Provide ongoing mechanisms for family and community engagement."]
["8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress",null,"Membership Dues & Fees","Professional Learning 6:  Monitors impact of PL","Parent - Printing & Binding",null,"Parent - Other Food Purchases",null,"TA ONLY - Description of the method by which children with the greatest need are selected",null,null,null,"Curriculum Development EEA","Staff Development","Implement one of the four School Improvement Grant (SIG) models."]
["9) Provide materials and training to help parents work with their children to improve achievement.",null,"Parent - Contracted Services","Leadership 6: Data-driven Leadership Team","Pupil Transportation - Contracted",null,"Parent - Postage",null,"TA ONLY - Process for reviewing participating students' progress and evaluating and revising the program to support students' progress to meet the state content and performance standards.– (TA Only)",null,null,null,"EEA - Additional Duty ","Substitute Pay - Staff Development"]
["10) Educate school personnel in the value and utility of contributions of parents",null,"Parent - Instructor Stipend","Planning and Organization 1: Common Vision and Mission","Salary - Additional Responsibilities",null,"Parent - Professional Development",null,"TA ONLY - Procedures for annual assessment of students for meeting state and local expectations – (TA Only)",null,null,null,"Field Trips"]
["11) Coordinate and integrate parent involvement programs and activities ",null,"Parent - Other Food Purchases","Planning and Organization 2: Data-driven School Improvement Plan","Salary - Pupil Transportation - Bus Driver",null,"Parent - Supplies & Materials",null,null,null,null,null,"Furniture Capitalized"]
["12) Ensure that information is clear and understandable for parents, translate as needed",null,"Parent - Postage","Planning and Organization 3: Monitors and Adjusts SIP","Salary - Other Assignment Curriculum Development",null,"Furniture and Equipment - Inventoried",null,null,null,null,null,"Furniture Purchases"]
["13) Provide opportunities for parents with limited English proficiency, parents with disabilities, and parents of migratory children",null,"Parent - Professional Development",null,"Salary - Substitute Pay (Not Professional Development)",null,"Furniture and Equipment - Capitalized",null,null,null,null,null,"Library Books"]
[null,null,"Parent - Supplies & Materials",null,"Salary - Substitute Pay (Professional Development)",null,"Parent - Printing & Binding",null,null,null,null,null,"Membership Dues/Fees"]
[null,null,"Parent - Printing & Binding",null,"Staff Dev Instructor (Stipend)",null,"Pupil Transportation - Contracted",null,null,null,null,null,"Mileage Reimbursement"]
[null,null,"Furniture and Equipment - Inventoried",null,"Staff Dev Participant (Stipend)",null,"Salary - Pupil Transportation - Bus Driver",null,null,null,null,null,"Mobile Communication Costs"]
[null,null,"Extended Year/Day Teacher",null,"Staff Dev/Workshop Expenses",null,"Extended Year/Day Supplies & Materials",null,null,null,null,null,"Parent - Food Purchases"]
[null,null,"Pupil Transportation - Contracted",null,"Stipend - Planning Period",null,"Extended Day Snacks",null,null,null,null,null,"Parent - Professional Development"]
[null,null,"Salary - Additional Responsibilities",null,"Extended Year/Day Supplies & Materials",null,null,null,null,null,null,null,"Parent - Supplies & Materials"]
[null,null,"Salary - Pupil Transportation - Bus Driver",null,"Supplies & Materials",null,null,null,null,null,null,null,"Participant Stipends"]
[null,null,"Salary - Other Assignment Curriculum Development",null,"Extended Day Snacks",null,null,null,null,null,null,null,"Postage"]
[null,null,"Salary - Substitute Pay (Not Professional Development)",null,null,null,null,null,null,null,null,null,"Printing & Binding Fees"]
[null,null,"Salary - Substitute Pay (Professional Development)",null,null,null,null,null,null,null,null,null,"Salary - After Hours Tutors"]
[null,null,"Staff Dev Instructor (Stipend)",null,null,null,null,null,null,null,null,null,"Salary - Daytime Tutor"]
[null,null,"Staff Dev Participant (Stipend)",null,null,null,null,null,null,null,null,null,"Staff Development"]
[null,null,"Staff Dev/Workshop Expenses",null,null,null,null,null,null,null,null,null,"Substitute Pay - Not PD"]
[null,null,"Stipend - Planning Period",null,null,null,null,null,null,null,null,null,"Substitute Pay - Staff Development"]
[null,null,"Extended Year/Day Supplies & Materials",null,null,null,null,null,null,null,null,null,"Supplies & Materials"]
[null,null,"Extended Day Snacks",null,null,null,null,null,null,null,null,null,"Telephones"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rental and Lease"]
[]
[]
[]
[]
[]
[]
[]
["Click here and select the area of the DCSD Strategic Plan from the dropdown menu"]
["DCSD Goal Area    I: Student Success with Equity and Access"]
["DCSD Goal Area   II: Stakeholder Engagement"]
["DCSD Goal Area  III: Staff Efficacy and Excellence"]
["DCSD Goal Area IV:  Internal and External Communications"]
["DCSD Goal Area  V:  Organizational Effectiveness and Efficiency"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Select from drop down menu",null,1]
["Daytime",null,2]
["After School",null,3]
[null,null,4]
[null,null,5]
["Select from drop down menu",null,6]
["Yes",null,7]
["No",null,8]
[null,null,9]
[null,null,10]

{"sheet":"Schools","index":4,"n_rows":150,"n_cols":7,"rows_kept":150,"cut":false,"hidden":true,"merged":[]}
["SchoolName","School","SchoolType","SchoolNumber","Region","SchoolAddress","Title1type"]
["Allgood Elementary School","108","E","2050","3","659 Allgood Road,Stone Mountain,GA 30083","SW"]
["Arabia Mountain High School","503","H","0610","4","6610 Browns Mill Road,Lithonia,GA 30038","TA"]
["Ashford Park Elementary School","113","E","3050","1","2968 Cravenridge Drive NE,Atlanta,GA 30319","N"]
["Austin Elementary School","118","E","0175","1","5435 Roberts Drive,Atlanta,GA 30338","N"]
["Avondale Elementary School","120","E","5050","2","8 Lakeshore Drive,Avondale Estates,GA 30002","SW"]
["Barack H Obama Elem Magnet School of Technology","160","E","1103","5"," 797 Fayetteville Road, SE,Atlanta,GA 30316","TA"]
["Bethune Middle School","584","M","0401","5","5200 Covington Highway,Decatur,GA 30035","SW"]
["Bob Mathis Elementary School","259","E","0475","4","3505 Boring Road,Decatur,GA 30034","SW"]
["Briar Vista Elementary School","133","E","4051","2","1131 Briar Vista Terrace NE,Atlanta,GA 30324","SW"]
["Briarlake Elementary School","132","E","3051","2","3590 Lavista Road,Decatur,GA 30033","N"]
["Brockett Elementary School","136","E","1052","2","1855 Brockett Road,Tucker,GA 30084","SW"]
["Browns Mill Elementary School","138","E","0191","4","4863 Browns Mill Road,Lithonia,GA 30038","SW"]
["Canby Lane Elementary School","145","E","3052","5","4150 Green Hawk Trail,Decatur,GA 30035","SW"]
["Cary Reynolds Elementary Sch","325","E","2065","1","3497 Pine Street,Doraville,GA 30340","SW"]
["Cedar Grove Elementary School","148","E","0275","5","2330 River Road,Ellenwood,GA 30294","SW"]
["Cedar Grove High School","519","H","0172","5","2360 River Road,Ellenwood,GA 30294","SW"]
["Cedar Grove Middle School","518","M","0200","5","2300 Wildcat Road,Decatur,GA 30034","SW"]
["Chamblee Charter High School","522","H","5052","1","3688 Chamblee Dunwoody Road,Chamblee,GA 30341","TA"]
["Chamblee Middle School","521","M","0406","1","3601 Sexton Woods Drive,Atlanta,GA 30341","N"]
["Champion Theme Middle School","582","M","0507","3","5265 Mimosa Drive,Stone Mountain,GA 30083","SW"]
["Chapel Hill Elementary School","147","E","1053","4","3536 Radcliffe Blvd,Decatur,GA 30034","SW"]
["Chapel Hill Middle School","523","M","0193","4","3535 Dogwood Farm Road,Decatur,GA 30034","SW"]
["Chesnut Elementary School","152","E","3053","1","4576 N Peachtree Road,Atlanta,GA 30338","N"]
["Clarkston High School","525","H","4053","3","618 North Indian Creek Drive,Clarkston,GA 30021","SW"]
["Clifton Elementary School","154","E","5053","5","3132 Clifton Church Road SE,Atlanta,GA 30316","SW"]
["Columbia Elementary School","156","E","1054","5","3230 Columbia Woods Drive,Decatur,GA 30032","SW"]
["Columbia High School","527","H","2054","5","2106 Columbia Drive,Decatur,GA 30032","SW"]
["Columbia Middle School","526","M","0301","5","3001 Columbia Drive,Decatur,GA 30034","SW"]
["Coralwood Diagnostic Center","22","E","5016","2","2477 Coralwood Dr.,Decatur,GA 30033","N"]
["Cross Keys High School","529","H","4054","1","1626 N Druid Hills Road NE,Atlanta,GA 30319","SW"]
["DeKalb Academy of Tech/Envir","638","E","1010","3","1492 Kelton Drive,Stone Mountain,GA 30083","N"]
["DeKalb Alternative School","546","H","0500","5","5855 Memorial Drive,Stone Mountain,GA 30083","SW"]
["DeKalb Early College Academy","506","H","0407","3","1701 Mountain Industrial Blvd.,Stone Mountain,GA 30083","SW"]
["DeKalb HS of Technology South","623","V","6004","5","3303 Panthersville Road,Decatur,GA 30034","N"]
["DeKalb PATH Academy","636","M","0705","1","3007 Hermance Drive,Atlanta,GA 30319","SW"]
["DeKalb Preparatory Academy","641","E","0113","5","1402 Austin Drive,Decatur,GA 30032","SW"]
["DeKalb School of the Arts","501","H","0410","2","1192 Clarendon Avenue,Avondale Estates,GA 30002","N"]
["Destiny Achievers Academy","596","H","0112","4","3595 Linecrest Road,Ellenwood,GA 30294","SW"]
["DOLA During the Day","597","H","8597","1","2383 N Druid Hills Rd NE,Atlanta,GA 30329","N"]
["DOLA-Credit Recovery","600","H","6001","1","2383 N. Druid Hills Rd.,Atlanta,GA 30329","N"]
["DOLA-Tuition","599","H","8599","1","2383 N Druild Hills Rd NE,Atlanta,GA 30329","N"]
["Dresden Elementary School","176","E","1055","1","2449 Dresden Drive,Atlanta,GA 30341","SW"]
["Druid Hills High School","533","H","2055","2","1798 Haygood Drive NE,Atlanta,GA 30307","SW"]
["Druid Hills Middle School","573","M","0897","2","3100 Mount Olive Drive,Decatur,GA 30033","SW"]
["Dunaire Elementary School","178","E","3055","3","651 S Indian Creek Drive,Stone Mountain,GA 30083","SW"]
["Dunwoody Elementary","180","E","0214","1","1923 Womack Rd,Dunwoody,GA 30338","N"]
["Dunwoody High School","535","H","5055","1","5035 Vermack Road,Dunwoody,GA 30338","N"]
["Eagle Woods Academy","24","H","0024","3","5931 Shadow Rock Drive,Lithonia,GA 30058","N"]
["East DeKalb Special Facilities","628","H","0503","99","5835 Memorial Dr.,Stone Mountain,GA 30083","N"]
["East DeKalb Special Services_Private","629","H","0629","99","5839 Memorial Dr.,Stone Mountain,GA 30083","N"]
["Edward L Bouie Sr Elementary","342","E","0297","4","5100 Rock Springs Road,Lithonia,GA 30038","SW"]
["Eldridge L Miller Elementary","257","E","0181","3","919 Martin Rd,Stone Mountain,GA 30088","SW"]
["Dekalb Elementary School of the Arts","102","E","1050","2","3131 Old Rockbridge Road,Avondale Estates,GA 30002","SW"]
["Elizabeth Andrews High School","625","H","0810","5","1701 Mountain Industrial Blvd,Stone Mountain,GA 30083","SW"]
["Evansdale Elementary School","185","E","1056","2","2914 Evans Woods Drive,Atlanta,GA 30340","SW"]
["Fairington Elementary School","187","E","0375","4","5505 Phillip Bradley Drive,Lithonia,GA 30038","SW"]
["Fernbank Elementary School","190","E","2056","2","157 Heaton Park Drive,Atlanta,GA 30307","TA"]
["Fernbank Science Center","660","H","6010","1","156 Heaton Park Drive, NE,Atlanta,GA 30307","N"]
["Flat Rock Elementary School","186","E","0107","4","4603 Evans Mill Road,Lithonia,GA 30038","SW"]
["Flat Shoals Elementary School","195","E","3056","5","3226 Flat Shoals Road,Decatur,GA 30034","SW"]
["Flex Academy ","602","H","0602","1","2652 Lawrenceville Hwy,Decatur,GA 30033","N"]
["Flex Academy Credit Recovery","601","H","0601","1","2652 Lawrenceville Hwy,Decatur,GA 30033","N"]
["Flex Academy Tuition","603","H","0603","1","2652 Lawrenceville Hwy,Decatur,GA 30033","N"]
["Forrest Hills Elementary","200","E","200","99","923 Forrest Boulevard,Decatur,GA 30030","N"]
["Freedom Middle School","524","M","0201","3","505 South Hairston Road,Stone Mountain,GA 30088","SW"]
["Gateway to College Academy","637","H","0606","4","555 N Indian Creek Drive,Clarkston,GA 30021","N"]
["GLOBE Academy Charter School","645","E","0314","2","2225 Heritage Drive,Atlanta,GA 30345","N"]
["Hambrick Elementary School","212","E","3057","3","1101 Hambrick Road,Stone Mountain,GA 30083","SW"]
["Hawthorne Elementary School","213","E","5057","2","2535 Caladium Drive, NE,Atlanta,GA 30345","TA"]
["Henderson Middle School","549","M","0797","2","2830 Henderson Mill Road,Atlanta,GA 30341","SW"]
["Henderson Mill Elementary","215","E","2058","2","2408 Henderson Mill Road, NE,Atlanta,GA 30345","SW"]
["Hightower Elementary School","218","E","4058","1","4236 Tilly Mill Road,Atlanta,GA 30360","SW"]
["Huntley Hills Elementary","220","E","5058","1","2112 Seaman Circle,Atlanta,GA 30341","SW"]
["Idlewood Elementary School","225","E","1059","2","1484 Idlewood Road,Tucker,GA 30084","SW"]
["Indian Creek Elementary School","230","E","2059","3","727 N Indian Creek Drive,Clarkston,GA 30021","SW"]
["Intensive English Program","680","C","0680","1","3318 Midway Road,Decatur, 30032","N"]
["International Center","716","M","1100","1","3318 Midway Road,Decatur,GA 30032","SW"]
["International Community School","635","E","0805","2","2418 Wood Trail Lane,Decatur,GA 30033","SW"]
["John Lewis Elementary School","140","E","1102","1","2383 North Druid HIlls Rd NE,Atlanta,GA 30329","TA"]
["Jolly Elementary School","232","E","3059","3","1070 Otello Avenue,Clarkston,GA 30021","SW"]
["Kelley Lake Elementary School","235","E","4059","5","2590 Kelly Lake Road,Decatur,GA 30032","SW"]
["Kingsley Elementary School","236","E","5059","1","2051 Brendon Drive,Atlanta,GA 30338","TA"]
["Kittredge Magnet Elementary","237","E","0288","1","1663 E Nancy Creek Dr., NE,Atlanta,GA 30319","N"]
["Lakeside High School","555","H","3060","2","3801 Briarcliff Road, NE,Atlanta,GA 30345","TA"]
["Laurel Heights","626","H","0707","6","934 Briarcliff Road,Atlanta,GA 30306","SW"]
["Laurel Ridge Elementary","250","E","4060","2","1215 Balsam Drive,Decatur,GA 30033","TA"]
["Leadership Preparatory Academy","639","E","0311","4","6400 Woodrow Road,Lithonia,GA 30038","SW"]
["Lithonia High School","559","H","0202","4","2440 Phillips Road,Lithonia,GA 30058","SW"]
["Lithonia Middle School","558","M","0203","4","2451 Randall Avenue,Lithonia,GA 30058","SW"]
["Livsey Elementary School","256","E","1061","2","4137 Livsey Road,Tucker,GA 30084","TA"]
["Marbut Theme School","261","E","0197","4","5776 Marbut Road,Lithonia,GA 30058","SW"]
["Margaret Harris Comprehensive","15","C","0510","1","1634 Knob Hill Drive, NE,Atlanta,GA 30329","SW"]
["Martin Luther King Jr High Sch","574","H","0103","4","3991 Snapfinger Road,Lithonia,GA 30038","SW"]
["McLendon Elementary School","260","E","2061","2","3169 Hollywood Drive,Decatur,GA 30033","SW"]
["McNair Discovery Learning Acad","262","E","0409","5","2162 Second Ave.,Decatur,GA 30032","SW"]
["McNair High School","595","H","3070","5","1804 Bouldercrest Road, SE,Atlanta,GA 30316","SW"]
["McNair Middle School","544","M","1057","5","2190 Wallingford Road,Decatur,GA 30032","SW"]
["Meadowview Elementary School","266","E","3061","5","1879 Wee Kirk Road,Atlanta,GA 30316","SW"]
["Midvale Elementary School","270","E","2062","2","3836 Midvale Road,Tucker,GA 30084","SW"]
["Miller Grove High School","564","H","0105","4","2645 DeKalb Medical Parkway,Lithonia,GA 30058","SW"]
["Miller Grove Middle School","568","M","0597","4","2215 Miller Road,Decatur,GA 30035","SW"]
["Montclair Elementary School","278","E","4062","1","1680 Clairmont Place, NE,Atlanta,GA 30329","SW"]
["Montgomery Elementary School","284","E","5062","1","3995 Ashford Dunwoody Road,Atlanta,GA 30319","N"]
["Murphey Candler Elementary","146","E","4052","4","6775 S Goddard Road,Lithonia,GA 30038","SW"]
["Museum School_Avondale Estates","640","E","0215","2","923 Forrest Boulevard,Decatur,GA 30030","N"]
["Narvie J Harris Elementary","194","E","0100","4","3981 McGill Drive,Decatur,GA 30034","SW"]
["Oak Grove Elementary School","305","E","3063","2","1857 Oak Grove Road, NE,Atlanta,GA 30345","N"]
["Oak View Elementary School","306","E","0305","5","3574 Oakvale Road,Decatur,GA 30034","SW"]
["Oakcliff Elementary School","300","E","4063","1","3150 Willow Oak Way,Atlanta,GA 30340","SW"]
["Panola Way Elementary School","309","E","0188","4","2170 Panola Way Court,Lithonia,GA 30058","SW"]
["Peachcrest Elementary School","311","E","1101","5","1530 Joy Lane,Decatur,GA 30032","SW"]
["Peachtree Charter MS","565","M","0189","1","4664 N Peachtree Road,Atlanta,GA 30338","N"]
["Pine Ridge Elementary School","312","E","0190","3","750 Pine Ridge Dr,Stone Mountain,GA 30087","SW"]
["Pleasantdale Elementary School","315","E","3064","2","3695 N Lake Drive,Atlanta,GA 30340","SW"]
["Princeton Elementary School","345","E","0108","3","1321 South Deshon Road,Lithonia,GA 30058","SW"]
["Rainbow Elementary School","332","E","4064","4","2801 Kelley Chapel Road,Decatur,GA 30034","SW"]
["Redan Elementary School","320","E","5064","3","1914 Stone Mtn Lithonia Rd,Lithonia,GA 30058","SW"]
["Redan High School","567","H","0176","3","5247 Redan Road,Stone Mountain,GA 30088","SW"]
["Redan Middle School","566","M","0205","3","1775 Young Road,Lithonia,GA 30058","SW"]
["Robert Shaw Theme School","370","E","0399","2","385 Glendale Road,Scottdale,GA 30079","SW"]
["Rock Chapel Elementary School","340","E","3065","3","1130 Rock Chapel Road,Lithonia,GA 30058","SW"]
["Rockbridge Elementary","344","E","0272","3","445 Halwick Way,Stone Mountain,GA 30083","SW"]
["Rowland Elementary","348","E","4065","5","1317 S Indian Creek Drive,Stone Mountain,GA 30083","SW"]
["Sagamore Hills Elementary","350","E","5065","2","1865 Alderbrook Road,Atlanta,GA 30345","N"]
["Salem Middle School","569","M","0291","4","5333 Salem Road,Lithonia,GA 30058","SW"]
["Sequoyah Middle School","570","M","0290","1","3456 Aztec Road,Atlanta,GA 30340","SW"]
["Shadow Rock Center","11","E","0011","3","1040 Kingway Drive,Lithonia,GA 30058","SW"]
["Shadow Rock Elementary School","362","E","0293","3","1040 Kingway Drive,Lithonia,GA 30058","SW"]
["Smoke Rise Elementary School","398","E","3067","2","1991 Silver Hill Road,Stone Mountain,GA 30087","SW"]
["Snapfinger Elementary School","400","E","4067","5","1365 Snapfinger Road,Decatur,GA 30032","SW"]
["Southwest DeKalb High School","576","H","5067","4","2863 Kelley Chapel Road,Decatur,GA 30034","SW"]
["Stephenson High School","578","H","0497","3","701 Stephenson Road,Stone Mountain,GA 30087","SW"]
["Stephenson Middle School","579","M","0397","3","922 Stephenson Road,Stone Mountain,GA 30087","SW"]
["Stone Mill Elementary School","415","E","0575","3","4900 Sheila Lane,Stone Mountain,GA 30083","SW"]
["Stone Mountain Elementary","420","E","2068","3","6720 Memorial James B Rivers Dr,Stone Mountain,GA 30083","SW"]
["Stone Mountain High School","580","H","0276","3","4555 Central Drive,Stone Mountain,GA 30083","SW"]
["Stone Mountain Middle School","581","M","0506","3","4301 Sarr Parkway,Stone Mountain,GA 30083","SW"]
["Stoneview Elementary School","425","E","4068","4","2629 Huber Street,Lithonia,GA 30058","SW"]
["Tapestry Public Charter School","642","M","0315","1","3130 Raymond Drive,Atlanta,GA 30340","N"]
["Toney Elementary School","465","E","3069","5","2701 Oakland Terrace,Decatur,GA 30032","SW"]
["Towers High School","585","H","4069","5","3919 Brookcrest Circle,Decatur,GA 30032","SW"]
["Tucker High School","593","H","1070","2","5036 Lavista Road,Tucker,GA 30084","SW"]
["Tucker Middle School","592","M","0605","2","2160 Idlewood Road,Tucker,GA 30084","SW"]
["Vanderlyn Elementary School","484","E","0173","1","1877 Vanderlyn Drive,Atlanta,GA 30338","N"]
["Wadsworth Magnet School","139","E","0309","5","3039 Santa Monica Drive,Decatur,GA 30032","N"]
["Warren Technical School","624","V","624","1","3075 Alton Road,Atlanta,GA 30341","N"]
["Woodridge Elementary School","492","E","0675","4","4120 Cedar Ridge Trail,Stone Mountain,GA 30083","SW"]
["Woodward Elementary School","496","E","1071","1","3034 Curtis Drive, NE,Atlanta,GA 30319","SW"]
["Wynbrooke Elementary School","498","E","0102","3","440 Wicksbury Way,Stone Mountain,GA 30087","SW"]

{"sheet":"BudgetCat","index":5,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Code Description ","BudgetCode","Fund","Function","Object","Sub Object","Project","School Location","Program","Budget "]
["Teacher Salary",{"$f":"CONCATENATE(C2,\"-\",D2,\"-\",E2,\"-\",F2,\"-\",G2,\"-\",H2,\"-\",I2)","v":"204-38-05-00-400204-503-1750"},204,38,"05","00","400204",{"$f":"CurrSchool","v":"503"},1750]
["Teacher and Paraprofessional Group Health","204-38-87-00-400204-503-1750",204,38,"87","00","400204","503",1750]
["Teacher and Paraprofessional Retirement","204-38-74-00-400204-503-1750",204,38,"74","00","400204","503",1750]
["Paraprofessional Salary","204-38-07-00-400204-503-1750",204,38,"07","00","400204","503",1750]
["Substitutes for Certified Teacher Salaries","204-38-16-00-400204-503-1750",204,38,"16","00","400204","503",1750]
["Afterschool/Daytime Tutorial","204-38-17-00-400204-503-1750",204,38,"17","00","400204","503",1750]
["Instructional Alternative Benefits (Teacher,Para,Subs,Tutor)","204-38-89-00-400204-503-1750",204,38,"89","00","400204","503",1750]
["Instructional Contracted Services","204-38-95-00-400204-503-1750",204,38,"95","00","400204","503",1750]
["Instructional Contracted Services Teacher Salary (Charter Schools Only)","204-38-95-10-400204-503-1750",204,38,"95","10","400204","503",1750]
["Instructional Supplies","204-38-53-00-400204-503-1750",204,38,"53","00","400204","503",1750]
["Instructional Technology Supplies","204-38-53-10-400204-503-1750",204,38,"53","10","400204","503",1750]
["Instructional Computer Software","204-38-53-05-400204-503-1750",204,38,"53","05","400204","503",1750]
["Instructional Equipment ","204-61-92-00-400204-503-1750",204,61,"92","00","400204","503",1750]
["Instructional Computers","204-61-92-05-400204-503-1750",204,61,"92","05","400204","503",1750]
["Instructional Books and Periodicals","204-38-62-00-400204-503-1750",204,38,"62","00","400204","503",1750]
["ADD PFE Facilitator Extra Activity ","204-42-17-00-400204-503-1750",204,42,"17","00","400204","503",1750]
["ADD PFE Facilitator Alternative Benefits","204-42-89-00-400204-503-1750",204,42,"89","00","400204","503",1750]
["ADD PFE Contracted Services","204-42-95-00-400204-503-1750",204,42,"95","00","400204","503",1750]
["ADD PFE Communications","204-42-97-00-400204-503-1750",204,42,"97","00","400204","503",1750]
["ADD PFE Travel of Employees","204-42-33-00-400204-503-1750",204,42,"33","00","400204","503",1750]
["ADD PFE Registration Fees","204-42-36-00-400204-503-1750",204,42,"36","00","400204","503",1750]
["ADD PFE Other Purchased Services ","204-42-95-05-400204-503-1750",204,42,"95","05","400204","503",1750]
["ADD PFE Supplies","204-42-53-00-400204-503-1750",204,42,"53","00","400204","503",1750]
["ADD PFE Computer Software","204-42-53-05-400204-503-1750",204,42,"53","05","400204","503",1750]
["ADD PFE Technology Supplies","204-42-53-10-400204-503-1750",204,42,"53","10","400204","503",1750]
["ADD PFE Expendible Equipment","204-42-92-00-400204-503-1750",204,42,"92","00","400204","503",1750]
["ADD PFE Expendible Computer Equipment","204-42-92-05-400204-503-1750",204,42,"92","05","400204","503",1750]
["ADD PFE Books and Periodicals","204-42-62-00-400204-503-1750",204,42,"62","00","400204","503",1750]
["Parent Liaison Salary","204-42-07-00-400204-503-1750",204,42,"07","00","400204","503",1750]
["Parent Liaisons Group Health","204-42-87-00-400204-503-1750",204,42,"87","00","400204","503",1750]
["Parent Liaisons Teacher Retirement","204-42-74-00-400204-503-1750",204,42,"74","00","400204","503",1750]
["Parent Liaisons Alternative Benefits","204-42-89-00-400204-503-1750",204,42,"89","00","400204","503",1750]
["PFE Facilitator Extra Activity ",{"$f":"CONCATENATE(C34,\"-\",D34,\"-\",E34,\"-\",F34,\"-\",G34,\"-\",H34,\"-\",I34)","v":"204-42-17-00-301204-503-1750"},204,42,"17","00","301204","503",1750]
["PFE Facilitator Alternative Benefits","204-42-89-00-301204-503-1750",204,42,"89","00","301204","503",1750]
["PFE Contracted Services","204-42-95-00-301204-503-1750",204,42,"95","00","301204","503",1750]
["PFE Communications","204-42-97-00-301204-503-1750",204,42,"97","00","301204","503",1750]
["PFE Travel of Employees","204-42-33-00-301204-503-1750",204,42,"33","00","301204","503",1750]
["PFE Registration Fees","204-42-36-00-301204-503-1750",204,42,"36","00","301204","503",1750]
["PFE Other Purchased Services ","204-42-95-05-301204-503-1750",204,42,"95","05","301204","503",1750]
["PFE Supplies","204-42-53-00-301204-503-1750",204,42,"53","00","301204","503",1750]
["PFE Computer Software",{"$f":"CONCATENATE(C42,\"-\",D42,\"-\",E42,\"-\",F42,\"-\",G42,\"-\",H42,\"-\",I42)","v":"204-42-53-05-301204-503-1750"},204,42,"53","05","301204",{"$f":"CurrSchool","v":"503"},1750]
["PFE Technology Supplies","204-42-53-10-301204-503-1750",204,42,"53","10","301204","503",1750]
["PFE Expendible Equipment","204-42-92-00-301204-503-1750",204,42,"92","00","301204","503",1750]
["PFE Expendible Computer Equipment","204-42-92-05-301204-503-1750",204,42,"92","05","301204","503",1750]
["PFE Books and Periodicals","204-42-62-00-301204-503-1750",204,42,"62","00","301204","503",1750]
["PL Substitutes for Certified Teacher","204-44-16-00-400204-503-1750",204,44,"16","00","400204","503",1750]
["PL Alternative Benefits (Subs, Stips, Academic Coach)","204-44-89-00-400204-503-1750",204,44,"89","00","400204","503",1750]
["PL Stipends","204-44-12-00-400204-503-1750",204,44,"12","00","400204","503",1750]
["Academic Coach Salaries","204-44-19-10-400204-503-1750",204,44,"19","10","400204","503",1750]
["Academic Coach Group Health","204-44-87-00-400204-503-1750",204,44,"87","00","400204","503",1750]
["Academic Coach Teacher Retirement","204-44-74-00-400204-503-1750",204,44,"74","00","400204","503",1750]
["Data Clerk Salary","204-44-03-00-400204-503-1750",204,44,"03","00","400204","503",1750]
["PL Contracted Services","204-44-95-00-400204-503-1750",204,44,"95","00","400204","503",1750]
["PL Travel of Employees","204-44-33-00-400204-503-1750",204,44,"33","00","400204","503",1750]
["PL Registration Fees","204-44-36-00-400204-503-1750",204,44,"36","00","400204","503",1750]
["PL Supplies","204-44-53-00-400204-503-1750",204,44,"53","00","400204","503",1750]
["PL Computer Software","204-44-53-05-400204-503-1750",204,44,"53","05","400204","503",1750]
["PL Books and Periodicals","204-44-62-00-400204-503-1750",204,44,"62","00","400204","503",1750]
["Educational Media Books and Periodicals","204-44-62-05-400204-503-1750",204,44,"62","05","400204","503",1750]
["Custodian Extra Activity","204-57-17-00-400204-503-1750",204,57,"17","00","400204","503",1750]
["Custodian Alternative Benefits","204-57-89-00-400204-503-1750",204,57,"89","00","400204","503",1750]
["Transportation Bus Driver Extra Activity","204-56-17-00-400204-503-1750",204,56,"17","00","400204","503",1750]
["Transporation Bus Driver Alternative Benefits","204-56-89-00-400204-503-1750",204,56,"89","00","400204","503",1750]
["Transportation Gas or Diesel Fuel","204-56-95-00-400204-503-1750",204,56,"95","00","400204","503",1750]
["Transportation for Parents","204-56-95-10-400204-503-1750",204,56,"95","10","400204","503",1750]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J2:J66)","v":0}]

{"sheet":"BudgetDD","index":6,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Code Description ","BudgetCode","Fund","Function","Object","Sub Object","Project","School Location","Program"]
["Instructional Contracted Services",{"$f":"CONCATENATE(C2,\"-\",D2,\"-\",E2,\"-\",F2,\"-\",G2,\"-\",H2,\"-\",I2)","v":"204-38-95-00-400204-503-1750"},204,38,"95","00","400204",{"$f":"CurrSchool","v":"503"},1750]
["Instructional Contracted Services Teacher Salary (Charter Schools Only)","204-38-95-10-400204-503-1750",204,38,"95","10","400204","503",1750]
["Instructional Supplies","204-38-53-00-400204-503-1750",204,38,"53","00","400204","503",1750]
["Instructional Technology Supplies","204-38-53-10-400204-503-1750",204,38,"53","10","400204","503",1750]
["Instructional Computer Software","204-38-53-05-400204-503-1750",204,38,"53","05","400204","503",1750]
["Instructional Equipment ","204-61-92-00-400204-503-1750",204,61,"92","00","400204","503",1750]
["Instructional Computers","204-61-92-05-400204-503-1750",204,61,"92","05","400204","503",1750]
["Instructional Books and Periodicals","204-38-62-00-400204-503-1750",204,38,"62","00","400204","503",1750]
["ADD PFE Facilitator Extra Activity ","204-42-17-00-400204-503-1750",204,42,"17","00","400204","503",1750]
["ADD PFE Facilitator Alternative Benefits","204-42-89-00-400204-503-1750",204,42,"89","00","400204","503",1750]
["ADD PFE Contracted Services","204-42-95-00-400204-503-1750",204,42,"95","00","400204","503",1750]
["ADD PFE Communications","204-42-97-00-400204-503-1750",204,42,"97","00","400204","503",1750]
["ADD PFE Travel of Employees","204-42-33-00-400204-503-1750",204,42,"33","00","400204","503",1750]
["ADD PFE Registration Fees","204-42-36-00-400204-503-1750",204,42,"36","00","400204","503",1750]
["ADD PFE Other Purchased Services ","204-42-95-05-400204-503-1750",204,42,"95","05","400204","503",1750]
["ADD PFE Supplies","204-42-53-00-400204-503-1750",204,42,"53","00","400204","503",1750]
["ADD PFE Computer Software","204-42-53-05-400204-503-1750",204,42,"53","05","400204","503",1750]
["ADD PFE Technology Supplies","204-42-53-10-400204-503-1750",204,42,"53","10","400204","503",1750]
["ADD PFE Expendible Equipment","204-42-92-00-400204-503-1750",204,42,"92","00","400204","503",1750]
["ADD PFE Expendible Computer Equipment","204-42-92-05-400204-503-1750",204,42,"92","05","400204","503",1750]
["ADD PFE Books and Periodicals","204-42-62-00-400204-503-1750",204,42,"62","00","400204","503",1750]
["PL Substitutes for Certified Teacher","204-44-16-00-400204-503-1750",204,44,"16","00","400204",{"$f":"CurrSchool","v":"503"},1750]
["PL Stipends","204-44-12-00-400204-503-1750",204,44,"12","00","400204",{"$f":"CurrSchool","v":"503"},1750]
["PL Contracted Services","204-44-95-00-400204-503-1750",204,44,"95","00","400204",{"$f":"CurrSchool","v":"503"},1750]
["PL Travel of Employees","204-44-33-00-400204-503-1750",204,44,"33","00","400204","503",1750]
["PL Registration Fees","204-44-36-00-400204-503-1750",204,44,"36","00","400204","503",1750]
["PL Supplies","204-44-53-00-400204-503-1750",204,44,"53","00","400204","503",1750]
["PL Computer Software","204-44-53-05-400204-503-1750",204,44,"53","05","400204","503",1750]
["PL Books and Periodicals","204-44-62-00-400204-503-1750",204,44,"62","00","400204","503",1750]
["Substitutes for Certified Teacher Salaries","204-38-16-00-400204-503-1750",204,38,"16","00","400204","503",1750]
["Educational Media Books and Periodicals","204-44-62-05-400204-503-1750",204,44,"62","05","400204","503",1750]
["Custodian Extra Activity","204-57-17-00-400204-503-1750",204,57,"17","00","400204","503",1750]
["Transportation Bus Driver Extra Activity","204-56-17-00-400204-503-1750",204,56,"17","00","400204","503",1750]
["Transportation Gas or Diesel Fuel","204-56-95-00-400204-503-1750",204,56,"95","00","400204","503",1750]
["Transportation for Parents","204-56-95-10-400204-503-1750",204,56,"95","10","400204","503",1750]

{"sheet":"BudgetPFEDD","index":7,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Code Description ","BudgetCode","Fund","Function","Object","Sub Object","Project","School Location","Program"]
["PFE Facilitator Extra Activity ",{"$f":"CONCATENATE(C2,\"-\",D2,\"-\",E2,\"-\",F2,\"-\",G2,\"-\",H2,\"-\",I2)","v":"204-42-17-00-301204-503-1750"},204,42,"17","00","301204",{"$f":"CurrSchool","v":"503"},1750]
["PFE Contracted Services","204-42-95-00-301204-503-1750",204,42,"95","00","301204","503",1750]
["PFE Communications","204-42-97-00-301204-503-1750",204,42,"97","00","301204","503",1750]
["PFE Travel of Employees","204-42-33-00-301204-503-1750",204,42,"33","00","301204","503",1750]
["PFE Registration Fees","204-42-36-00-301204-503-1750",204,42,"36","00","301204","503",1750]
["PFE Other Purchased Services ","204-42-95-05-301204-503-1750",204,42,"95","05","301204","503",1750]
["PFE Supplies","204-42-53-00-301204-503-1750",204,42,"53","00","301204","503",1750]
["PFE Computer Software","204-42-53-05-301204-503-1750",204,42,"53","05","301204","503",1750]
["PFE Technology Supplies","204-42-53-10-301204-503-1750",204,42,"53","10","301204","503",1750]
["PFE Expendible Equipment","204-42-92-00-301204-503-1750",204,42,"92","00","301204","503",1750]
["PFE Expendible Computer Equipment","204-42-92-05-301204-503-1750",204,42,"92","05","301204","503",1750]
["PFE Books and Periodicals","204-42-62-00-301204-503-1750",204,42,"62","00","301204","503",1750]

{"sheet":"FinRef","index":8,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["SchoolYears","2018-2019"]
["FICA_RATE",7.6499999999999999E-2]
["RET_RATE",0.20899999999999999]
["Supplemental",1.4400000000000001E-3]
["Medicare",{"$f":"0.0145","v":1.4500000000000001E-2}]
["FICA",{"$f":"0.0625","v":6.25E-2},7.6499999999999999E-2]
["TRS",0.20899999999999999]
["GrpLife",{"$f":"0.01056","v":1.056E-2}]
["CERT INS RATE/YR",11340]
["CLASS INS RATE/YR",11340]
["CERT INS RATE/Mo",{"$f":"B9/10","v":1134}]
["CLASS INS RATE/Mo",{"$f":"B10/10","v":1134}]
["HEALTH INS",5547]
["Pos. Adj. Factor",2.5000000000000001E-2]
["Alt Benefits Total",2.6499999999999999E-2,null,{"$f":"SUM(B4,B5,B8)","v":2.6499999999999999E-2}]
[]
["Certified",35,"per/hr"]
["Non-Certified",18,"per/hr"]
[]
["Yes"]
["No"]
[]
["TUTOR_RATES"]
[null,14.7]
[null,35]

{"sheet":"SalaryYR","index":9,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["Yrs","Bachelors E04","Masters E05","Specialist E06","Doctors E07","SP2-T05","SP2-T19","SP2-T21","PA2-T05","PA2-T19","PA2-T21","PSL-T05","PSL-T19","PSL-T21","SEC-T15","SEC-T19","SEC-T26"]
[0,46571.62,49430.67,54178.39,59350.63,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[1,46571.62,49430.67,54178.39,59350.63,48799.17,52232.28,60324.6,22118.02,25328.7,29252.86,21898.97,25077.85,28963.15,27729.21,29680.01,34278.32]
[2,46571.62,49430.67,54178.39,59350.63,49474.53,52955.15,61159.47,22659.29,25948.54,29968.74,22434.94,25691.63,29672.02,28293.85,30284.37,34976.32]
[3,46571.62,49430.67,54178.39,59350.63,50392.71,53937.93,62294.51,23202.71,26570.84,30687.45,22972.97,26307.759999999998,30383.61,28856.31,30886.400000000001,35671.620000000003]
[4,47700.29,50559.35,55307.07,60479.32,51310.89,54920.7,63429.54,23744.03,27190.75,31403.4,23508.95,26921.54,31092.48,29420.97,31490.79,36369.64]
[5,47700.29,50559.35,55410.29,60479.32,52490.17,56182.95,64887.35,24287.439999999999,27813.040000000001,32122.1,24046.98,27537.67,31804.07,29983.41,32092.799999999999,37064.92]
[6,47700.29,50559.35,55410.29,60479.32,53147.24,56886.239999999998,65699.600000000006,25076.69,28716.86,33165.949999999997,24585.01,28153.8,32515.66,30545.85,32694.81,37760.199999999997]
[7,47756.74,50672.21,55711.75,61511.45,54065.43,57869.03,66834.649999999994,25623.41,29342.93,33889.019999999997,25120.99,28767.59,33224.54,31110.51,33299.19,38458.22]
[8,48277.39,51521.4,58218.94,61750.27,54983.6,58851.8,67969.679999999993,26172.19,29971.38,34614.83,25659.01,29383.71,33936.11,31672.959999999999,33901.21,39153.51]
[9,48544.09,55369.87,62128.62,68547.88,55901.79,59834.57,69104.72,26720.97,30599.82,35340.639999999999,26197.03,29999.83,34647.69,32237.599999999999,34505.57,39851.5]
[10,49013.06,56031.44,63216.05,70125.19,57104.05,61121.42,70590.929999999993,27267.68,31225.89,36063.699999999997,26733.01,30613.61,35356.559999999998,32800.06,35107.599999999999,40546.81]
[11,50483.45,57647,64917.120000000003,71631.39,57738.14,61800.12,71374.789999999994,27816.46,31854.33,36789.51,27270.99,31229.68,36068.080000000002,33362.5,35709.61,41242.089999999997]
[12,51100.32,58077.37,65356.72,72116.98,58949.63,63096.84,72872.41,28363.16,32480.39,37512.559999999998,27807.02,31843.52,36777.019999999997,33927.15,36313.980000000003,41940.089999999997]
[13,52901.53,59987.72,67422.429999999993,74579.100000000006,59572.32,63763.33,73642.16,28911.95,33108.839999999997,38238.379999999997,28345.05,32459.66,37488.620000000003,34489.599999999999,36916,42635.38]
[14,53478.64,60638.54,67789.41,74987.98,60490.49,64746.1,74777.19,29460.74,33737.300000000003,38964.199999999997,28883.08,33075.78,38200.199999999997,35054.25,37520.379999999997,43333.4]
[15,54957.77,62314.48,69680.850000000006,77076.89,61715.8,66057.61,76291.89,30007.43,34363.35,39687.25,29419.06,33689.57,38909.08,35616.699999999997,38122.400000000001,44028.69]
[16,55746.75,63207.46,70571.679999999993,77772.179999999993,62326.85,66711.649999999994,77047.259999999995,30556.22,34991.800000000003,40413.06,29957.08,34305.69,39620.660000000003,36179.15,38724.42,44723.98]
[17,56964.59,64579.13,72091.42,79467.460000000006,63245.02,67694.42,78182.289999999994,31102.91,35617.85,41136.11,30493.06,34919.47,40329.53,36743.800000000003,39328.79,45421.98]
[18,57784.08,65507.99,73131.14,80386.64,64163.21,68677.210000000006,79317.34,31651.7,36246.31,41861.93,31031.08,35535.599999999999,41041.11,37306.25,39930.81,46117.27]
[19,59130.41,67021.070000000007,74806.42,82216.429999999993,65081.39,69659.98,80452.37,32200.49,36874.75,42587.74,31569.119999999999,36151.74,41752.71,37868.71,40532.839999999997,46812.57]
[20,59255.68,67021.070000000007,74806.42,82216.429999999993,65999.56,70642.75,81587.399999999994,32747.18,37500.81,43310.79,32105.08,36765.5,42461.56,38433.339999999997,41137.19,47510.559999999998]
[21,61084.160000000003,67051.8,74806.42,82216.429999999993,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38833.94,41565.97,48005.77]
[22,62933.52,68834.06,75479.12,82658.47,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38814.54,41545.21,47981.79]
[23,64821.52,70899.070000000007,77529.94,84795.03,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[24,66107.44,73072.100000000006,79911.11,87281.61,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[25,66107.44,75264.259999999995,82308.44,89628.2,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[26,66107.44,76768.89,83953.04,91425.89,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[27,67391.179999999993,76768.89,83953.04,91425.89,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[28,67391.179999999993,76768.89,83953.04,91425.89,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[29,67391.179999999993,78275.69,85595.45,93206.07,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[30,68703.37,78275.69,85595.45,93206.07,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]
[31,68703.37,78275.69,85595.45,93206.07,65999.56,70642.75,81587.399999999994,34868.54,39930.11,46116.46,32105.08,36765.5,42461.56,38982.33,41724.800000000003,48189.21]

{"sheet":"SalaryMo","index":10,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["Yrs","Bachelors E04","Masters E05","Specialist E06","Doctors E07","SP2-T05","SP2-T19","SP2-T21","PA2-T05","PA2-T19","PA2-T21","PSL-T05","PSL-T19","PSL-T21","SEC-T15","SEC-T19","SEC-T26"]
[0,3796,4029,4416,4838,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[1,3796,4029,4416,4838,3987,4268,4929,1808,2070,2390,1790,2049,2367,2266,2425,2801]
[2,3796,4029,4416,4838,4043,4327,4997,1852,2120,2449,1833,2099,2425,2312,2475,2858]
[3,3888,4121,4508,4930,4118,4407,5090,1896,2171,2508,1877,2150,2483,2358,2524,2915]
[4,3888,4121,4508,4930,4193,4487,5183,1940,2222,2566,1921,2200,2541,2404,2573,2972]
[5,3888,4121,4508,4930,4289,4591,5302,1985,2273,2625,1965,2250,2599,2450,2622,3029]
[6,3893,4130,4541,5014,4343,4648,5368,2049,2347,2710,2009,2301,2657,2496,2672,3085]
[7,3935,4199,4745,5033,4418,4728,5461,2094,2398,2769,2053,2351,2715,2542,2721,3143]
[8,3957,4513,5064,5587,4493,4809,5554,2139,2449,2829,2097,2401,2773,2588,2770,3199]
[9,3995,4567,5153,5716,4568,4889,5646,2184,2500,2888,2141,2451,2831,2634,2820,3256]
[10,4115,4699,5291,5838,4666,4994,5768,2228,2552,2947,2185,2502,2889,2680,2869,3313]
[11,4165,4734,5327,5878,4718,5050,5832,2273,2603,3006,2229,2552,2947,2726,2918,3370]
[12,4312,4889,5495,6079,4817,5155,5954,2318,2654,3065,2272,2602,3005,2772,2967,3427]
[13,4359,4943,5525,6112,4868,5210,6017,2363,2705,3125,2316,2652,3063,2818,3017,3484]
[14,4480,5079,5679,6282,4943,5290,6110,2407,2757,3184,2360,2703,3121,2864,3066,3541]
[15,4544,5152,5752,6339,5043,5397,6233,2452,2808,3243,2404,2753,3179,2910,3115,3598]
[16,4643,5264,5876,6477,5093,5451,6295,2497,2859,3302,2448,2803,3237,2956,3164,3654]
[17,4710,5339,5961,6552,5168,5531,6388,2542,2910,3361,2492,2853,3295,3002,3214,3711]
[18,4820,5463,6097,6701,5243,5611,6481,2586,2962,3421,2536,2904,3354,3048,3263,3768]
[19,4830,5463,6097,6701,5318,5692,6573,2631,3013,3480,2580,2954,3412,3094,3312,3825]
[20,4979,5465,6097,6701,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[21,5130,5610,6152,6737,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[22,5283,5779,6319,6911,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[23,5388,5956,6513,7114,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[24,5388,6135,6709,7305,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[25,5388,6257,6843,7452,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[26,5493,6257,6843,7452,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[27,5493,6257,6843,7452,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[28,5493,6380,6976,7597,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[29,5600,6380,6976,7597,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[30,5600,6380,6976,7597,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]
[31,5600,6501,7111,7743,5393,5772,6666,2676,3064,3539,2623,3004,3470,3140,3361,3882]

{"sheet":"PosSalary","index":11,"n_rows":33,"n_cols":18,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[null,"Yrs","Bachelors E04","Masters E05","Specialist E06","Doctors E07","Para - 186 days-PA2-T05","Para - 213 days-PA2-T19","Para - 246 days-PA2-T21","Parent Liais. - 186 days-PSL-T05","Parent Liais. - 213 days-PSL-T19","Parent Liais. - 246 days-PSL-T21","Data Clerk - 199 days-SEC-T15","Data Clerk - 213 days-SEC-T19","Data Clerk - 246 days-SEC-T26","Parent Support Liais. - 199 days -SP2-T05","Parent Support Liais. - 213 days - SP2-T19","Parent Support Liais. - 246 days - SP2-T21"]
["Bachelors E04",0,3881,4119,4515,4946,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Masters E05",1,3881,4119,4515,4946,1843,2111,2438,1825,2090,2414,2311,2473,2857,4067,4353,5027]
["Specialist E06",2,3881,4119,4515,4946,1888,2162,2497,1870,2141,2473,2358,2524,2915,4123,4413,5097]
["Doctors E07",3,3881,4119,4515,4946,1934,2214,2557,1914,2192,2532,2405,2574,2973,4199,4495,5191]
["Para - 186 days-PA2-T05",4,3975,4213,4609,5040,1979,2266,2617,1959,2243,2591,2452,2624,3031,4276,4577,5286]
["Para - 213 days-PA2-T19",5,3975,4213,4618,5040,2024,2318,2677,2004,2295,2650,2499,2674,3089,4374,4682,5407]
["Para - 246 days-PA2-T21",6,3975,4213,4618,5040,2090,2393,2764,2049,2346,2710,2545,2725,3147,4429,4741,5475]
["Parent Liais. - 186 days-PSL-T05",7,3980,4223,4643,5126,2135,2445,2824,2093,2397,2769,2593,2775,3205,4505,4822,5570]
["Parent Liais. - 213 days-PSL-T19",8,4023,4293,4852,5146,2181,2498,2885,2138,2449,2828,2639,2825,3263,4582,4904,5664]
["Parent Liais. - 246 days-PSL-T21",9,4045,4614,5177,5712,2227,2550,2945,2183,2500,2887,2686,2875,3321,4658,4986,5759]
["Data Clerk - 199 days-SEC-T15",10,4084,4669,5268,5844,2272,2602,3005,2228,2551,2946,2733,2926,3379,4759,5093,5883]
["Data Clerk - 213 days-SEC-T19",11,4207,4804,5410,5969,2318,2655,3066,2273,2602,3006,2780,2976,3437,4812,5150,5948]
["Data Clerk - 246 days-SEC-T26",12,4258,4840,5446,6010,2364,2707,3126,2317,2654,3065,2827,3026,3495,4912,5258,6073]
["Parent Support Liais. - 199 days -SP2-T05",13,4408,4999,5619,6215,2409,2759,3187,2362,2705,3124,2874,3076,3553,4964,5314,6137]
["Parent Support Liais. - 213 days - SP2-T19",14,4457,5053,5649,6249,2455,2811,3247,2407,2756,3183,2921,3127,3611,5041,5396,6231]
["Parent Support Liais. - 246 days - SP2-T21",15,4580,5193,5807,6423,2501,2864,3307,2452,2807,3242,2968,3177,3669,5143,5505,6358]
[null,16,4646,5267,5881,6481,2546,2916,3368,2496,2859,3302,3015,3227,3727,5194,5559,6421]
[null,17,4747,5382,6008,6622,2592,2968,3428,2541,2910,3361,3062,3277,3785,5270,5641,6515]
[null,18,4815,5459,6094,6699,2638,3021,3488,2586,2961,3420,3109,3328,3843,5347,5723,6610]
[null,19,4928,5585,6234,6851,2683,3073,3549,2631,3013,3479,3156,3378,3901,5423,5805,6704]
[null,20,4938,5585,6234,6851,2729,3125,3609,2675,3064,3538,3203,3428,3959,5500,5887,6799]
[null,21,5090,5588,6234,6851,2906,3328,3843,2675,3064,3538,3236,3464,4000,5500,5887,6799]
[null,22,5244,5736,6290,6888,2906,3328,3843,2675,3064,3538,3235,3462,3998,5500,5887,6799]
[null,23,5402,5908,6461,7066,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,24,5509,6089,6659,7273,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,25,5509,6272,6859,7469,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,26,5509,6397,6996,7619,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,27,5616,6397,6996,7619,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,28,5616,6397,6996,7619,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,29,5616,6523,7133,7767,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,30,5725,6523,7133,7767,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]
[null,31,5725,6523,7133,7767,2906,3328,3843,2675,3064,3538,3249,3477,4016,5500,5887,6799]

{"sheet":"TitleIExpns","index":12,"n_rows":67,"n_cols":31,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[{"$f":"BudgetCat!A1","v":"Code Description "},{"$f":"BudgetCat!B1","v":"BudgetCode"},"Cat1Costs1","Cat1Costs2","Cat1Costs3","Cat1Costs4","Cat1Costs5","Cat1Costs6","Cat1Tot","Cat2Costs1","Cat2Costs2","Cat2Costs3","Cat2Costs4","Cat2Costs5","Cat2Costs6","Cat2Tot","Cat3Costs1","Cat3Costs2","Cat3Costs3","Cat3Costs4","Cat3Costs5","Cat3Costs6","Cat3Tot","Cat4Costs1","Cat4Costs2","Cat4Costs3","Cat4Costs4","Cat4Costs5","Cat4Costs6","Cat4Tot","Totals"]
[{"$f":"BudgetCat!A2","v":"Teacher Salary"},{"$f":"BudgetCat!B2","v":"204-38-05-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A2,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A2,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A2,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A2,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A2,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A2,e1Costs6)","v":0},{"$f":"SUM(C2:H2)","v":0},{"$f":"SUMIF(e2Cat1,A2,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A2,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A2,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A2,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A2,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A2,e2Costs6)","v":0},{"$f":"SUM(J2:O2)","v":0},{"$f":"SUMIF(e3Cat1,A2,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A2,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A2,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A2,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A2,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A2,e3Costs6)","v":0},{"$f":"SUM(Q2:V2)","v":0},{"$f":"SUMIF(e4Cat1,A2,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A2,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A2,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A2,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A2,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A2,e4Costs6)","v":0},{"$f":"SUM(X2:AC2)","v":0},{"$f":"SUM(I2,P2,W2,AD2)","v":0}]
[{"$f":"BudgetCat!A3","v":"Teacher and Paraprofessional Group Health"},{"$f":"BudgetCat!B3","v":"204-38-87-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A3,e1Costs1)","v":0},0,0,0,0,0,{"$f":"SUM(C3:H3)","v":0},0,0,0,0,0,0,{"$f":"SUM(J3:O3)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q3:V3)","v":0},0,0,0,0,0,0,{"$f":"SUM(X3:AC3)","v":0},0]
[{"$f":"BudgetCat!A4","v":"Teacher and Paraprofessional Retirement"},{"$f":"BudgetCat!B4","v":"204-38-74-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A5","v":"Paraprofessional Salary"},{"$f":"BudgetCat!B5","v":"204-38-07-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},{"$f":"BudgetCat!B6","v":"204-38-16-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A7","v":"Afterschool/Daytime Tutorial"},{"$f":"BudgetCat!B7","v":"204-38-17-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A8","v":"Instructional Alternative Benefits (Teacher,Para,Subs,Tutor)"},{"$f":"BudgetCat!B8","v":"204-38-89-00-400204-503-1750"},{"$f":"IF(SUMIF(e1Cat1,$A$6,e1Costs1)>0,SUMIF(e1Cat1,$A$6,e1Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$6,e1Costs2)>0,SUMIF(e1Cat2,$A$6,e1Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$6,e1Costs3)>0,SUMIF(e1Cat3,$A$6,e1Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$6,e1Costs4)>0,SUMIF(e1Cat4,$A$6,e1Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$6,e1Costs5)>0,SUMIF(e1Cat5,$A$6,e1Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$6,e1Costs6)>0,SUMIF(e1Cat6,$A$6,e1Costs6)*tFICA,0)","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$6,e2Costs1)>0,SUMIF(e2Cat1,$A$6,e2Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$6,e2Costs2)>0,SUMIF(e2Cat2,$A$6,e2Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$6,e2Costs3)>0,SUMIF(e2Cat3,$A$6,e2Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$6,e2Costs4)>0,SUMIF(e2Cat4,$A$6,e2Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$6,e2Costs5)>0,SUMIF(e2Cat5,$A$6,e2Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$6,e2Costs6)>0,SUMIF(e2Cat6,$A$6,e2Costs6)*tFICA,0)","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$6,e3Costs1)>0,SUMIF(e3Cat1,$A$6,e3Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$6,e3Costs2)>0,SUMIF(e3Cat2,$A$6,e3Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$6,e3Costs3)>0,SUMIF(e3Cat3,$A$6,e3Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$6,e3Costs4)>0,SUMIF(e3Cat4,$A$6,e3Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$6,e3Costs5)>0,SUMIF(e3Cat5,$A$6,e3Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$6,e3Costs6)>0,SUMIF(e3Cat6,$A$6,e3Costs6)*tFICA,0)","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$6,e4Costs1)>0,SUMIF(e4Cat1,$A$6,e4Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$6,e4Costs2)>0,SUMIF(e4Cat2,$A$6,e4Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$6,e4Costs3)>0,SUMIF(e4Cat3,$A$6,e4Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$6,e4Costs4)>0,SUMIF(e4Cat4,$A$6,e4Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$6,e4Costs5)>0,SUMIF(e4Cat5,$A$6,e4Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$6,e4Costs6)>0,SUMIF(e4Cat6,$A$6,e4Costs6)*tFICA,0)","v":0},0,0]
[{"$f":"BudgetCat!A9","v":"Instructional Contracted Services"},{"$f":"BudgetCat!B9","v":"204-38-95-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A10","v":"Instructional Contracted Services Teacher Salary (Charter Schools Only)"},{"$f":"BudgetCat!B10","v":"204-38-95-10-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A11","v":"Instructional Supplies"},{"$f":"BudgetCat!B11","v":"204-38-53-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A12","v":"Instructional Technology Supplies"},{"$f":"BudgetCat!B12","v":"204-38-53-10-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A13","v":"Instructional Computer Software"},{"$f":"BudgetCat!B13","v":"204-38-53-05-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A14","v":"Instructional Equipment "},{"$f":"BudgetCat!B14","v":"204-61-92-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A15","v":"Instructional Computers"},{"$f":"BudgetCat!B15","v":"204-61-92-05-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A16","v":"Instructional Books and Periodicals"},{"$f":"BudgetCat!B16","v":"204-38-62-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A17","v":"ADD PFE Facilitator Extra Activity "},{"$f":"BudgetCat!B17","v":"204-42-17-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A18","v":"ADD PFE Facilitator Alternative Benefits"},{"$f":"BudgetCat!B18","v":"204-42-89-00-400204-503-1750"},{"$f":"IF(SUMIF(e1Cat1,$A$17,e1Costs1)>0,SUMIF(e1Cat1,$A$17,e1Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$17,e1Costs2)>0,SUMIF(e1Cat2,$A$17,e1Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$17,e1Costs3)>0,SUMIF(e1Cat3,$A$17,e1Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$17,e1Costs4)>0,SUMIF(e1Cat4,$A$17,e1Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$17,e1Costs5)>0,SUMIF(e1Cat5,$A$17,e1Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$17,e1Costs6)>0,SUMIF(e1Cat6,$A$17,e1Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$17,e2Costs1)>0,SUMIF(e2Cat1,$A$17,e2Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$17,e2Costs2)>0,SUMIF(e2Cat2,$A$17,e2Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$17,e2Costs3)>0,SUMIF(e2Cat3,$A$17,e2Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$17,e2Costs4)>0,SUMIF(e2Cat4,$A$17,e2Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$17,e2Costs5)>0,SUMIF(e2Cat5,$A$17,e2Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$17,e2Costs6)>0,SUMIF(e2Cat6,$A$17,e2Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$17,e3Costs1)>0,SUMIF(e3Cat1,$A$17,e3Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$17,e3Costs2)>0,SUMIF(e3Cat2,$A$17,e3Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$17,e3Costs3)>0,SUMIF(e3Cat3,$A$17,e3Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$17,e3Costs4)>0,SUMIF(e3Cat4,$A$17,e3Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$17,e3Costs5)>0,SUMIF(e3Cat5,$A$17,e3Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$17,e3Costs6)>0,SUMIF(e3Cat6,$A$17,e3Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$17,e4Costs1)>0,SUMIF(e4Cat1,$A$17,e4Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$17,e4Costs2)>0,SUMIF(e4Cat2,$A$17,e4Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$17,e4Costs3)>0,SUMIF(e4Cat3,$A$17,e4Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$17,e4Costs4)>0,SUMIF(e4Cat4,$A$17,e4Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$17,e4Costs5)>0,SUMIF(e4Cat5,$A$17,e4Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$17,e4Costs6)>0,SUMIF(e4Cat6,$A$17,e4Costs6)*vAltBene,0)","v":0},0,0]
[{"$f":"BudgetCat!A19","v":"ADD PFE Contracted Services"},{"$f":"BudgetCat!B19","v":"204-42-95-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A19,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A19,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A19,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A19,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A19,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A19,e1Costs6)","v":0},{"$f":"SUM(C19:H19)","v":0},{"$f":"SUMIF(e2Cat1,A19,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A19,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A19,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A19,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A19,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A19,e2Costs6)","v":0},{"$f":"SUM(J19:O19)","v":0},{"$f":"SUMIF(e3Cat1,A19,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A19,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A19,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A19,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A19,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A19,e3Costs6)","v":0},{"$f":"SUM(Q19:V19)","v":0},{"$f":"SUMIF(e4Cat1,A19,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A19,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A19,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A19,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A19,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A19,e4Costs6)","v":0},{"$f":"SUM(X19:AC19)","v":0},{"$f":"SUM(I19,P19,W19,AD19)","v":0}]
[{"$f":"BudgetCat!A20","v":"ADD PFE Communications"},{"$f":"BudgetCat!B20","v":"204-42-97-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A20,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A20,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A20,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A20,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A20,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A20,e1Costs6)","v":0},{"$f":"SUM(C20:H20)","v":0},{"$f":"SUMIF(e2Cat1,A20,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A20,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A20,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A20,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A20,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A20,e2Costs6)","v":0},{"$f":"SUM(J20:O20)","v":0},{"$f":"SUMIF(e3Cat1,A20,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A20,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A20,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A20,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A20,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A20,e3Costs6)","v":0},{"$f":"SUM(Q20:V20)","v":0},{"$f":"SUMIF(e4Cat1,A20,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A20,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A20,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A20,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A20,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A20,e4Costs6)","v":0},{"$f":"SUM(X20:AC20)","v":0},{"$f":"SUM(I20,P20,W20,AD20)","v":0}]
[{"$f":"BudgetCat!A21","v":"ADD PFE Travel of Employees"},{"$f":"BudgetCat!B21","v":"204-42-33-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A21,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A21,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A21,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A21,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A21,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A21,e1Costs6)","v":0},{"$f":"SUM(C21:H21)","v":0},{"$f":"SUMIF(e2Cat1,A21,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A21,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A21,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A21,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A21,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A21,e2Costs6)","v":0},{"$f":"SUM(J21:O21)","v":0},{"$f":"SUMIF(e3Cat1,A21,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A21,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A21,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A21,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A21,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A21,e3Costs6)","v":0},{"$f":"SUM(Q21:V21)","v":0},{"$f":"SUMIF(e4Cat1,A21,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A21,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A21,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A21,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A21,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A21,e4Costs6)","v":0},{"$f":"SUM(X21:AC21)","v":0},{"$f":"SUM(I21,P21,W21,AD21)","v":0}]
[{"$f":"BudgetCat!A22","v":"ADD PFE Registration Fees"},{"$f":"BudgetCat!B22","v":"204-42-36-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A22,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A22,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A22,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A22,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A22,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A22,e1Costs6)","v":0},{"$f":"SUM(C22:H22)","v":0},{"$f":"SUMIF(e2Cat1,A22,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A22,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A22,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A22,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A22,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A22,e2Costs6)","v":0},{"$f":"SUM(J22:O22)","v":0},{"$f":"SUMIF(e3Cat1,A22,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A22,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A22,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A22,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A22,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A22,e3Costs6)","v":0},{"$f":"SUM(Q22:V22)","v":0},{"$f":"SUMIF(e4Cat1,A22,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A22,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A22,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A22,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A22,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A22,e4Costs6)","v":0},{"$f":"SUM(X22:AC22)","v":0},{"$f":"SUM(I22,P22,W22,AD22)","v":0}]
[{"$f":"BudgetCat!A23","v":"ADD PFE Other Purchased Services "},{"$f":"BudgetCat!B23","v":"204-42-95-05-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A23,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A23,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A23,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A23,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A23,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A23,e1Costs6)","v":0},{"$f":"SUM(C23:H23)","v":0},{"$f":"SUMIF(e2Cat1,A23,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A23,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A23,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A23,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A23,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A23,e2Costs6)","v":0},{"$f":"SUM(J23:O23)","v":0},{"$f":"SUMIF(e3Cat1,A23,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A23,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A23,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A23,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A23,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A23,e3Costs6)","v":0},{"$f":"SUM(Q23:V23)","v":0},{"$f":"SUMIF(e4Cat1,A23,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A23,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A23,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A23,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A23,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A23,e4Costs6)","v":0},{"$f":"SUM(X23:AC23)","v":0},{"$f":"SUM(I23,P23,W23,AD23)","v":0}]
[{"$f":"BudgetCat!A24","v":"ADD PFE Supplies"},{"$f":"BudgetCat!B24","v":"204-42-53-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A24,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A24,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A24,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A24,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A24,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A24,e1Costs6)","v":0},{"$f":"SUM(C24:H24)","v":0},{"$f":"SUMIF(e2Cat1,A24,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A24,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A24,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A24,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A24,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A24,e2Costs6)","v":0},{"$f":"SUM(J24:O24)","v":0},{"$f":"SUMIF(e3Cat1,A24,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A24,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A24,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A24,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A24,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A24,e3Costs6)","v":0},{"$f":"SUM(Q24:V24)","v":0},{"$f":"SUMIF(e4Cat1,A24,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A24,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A24,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A24,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A24,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A24,e4Costs6)","v":0},{"$f":"SUM(X24:AC24)","v":0},{"$f":"SUM(I24,P24,W24,AD24)","v":0}]
[{"$f":"BudgetCat!A25","v":"ADD PFE Computer Software"},{"$f":"BudgetCat!B25","v":"204-42-53-05-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A25,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A25,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A25,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A25,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A25,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A25,e1Costs6)","v":0},{"$f":"SUM(C25:H25)","v":0},{"$f":"SUMIF(e2Cat1,A25,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A25,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A25,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A25,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A25,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A25,e2Costs6)","v":0},{"$f":"SUM(J25:O25)","v":0},{"$f":"SUMIF(e3Cat1,A25,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A25,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A25,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A25,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A25,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A25,e3Costs6)","v":0},{"$f":"SUM(Q25:V25)","v":0},{"$f":"SUMIF(e4Cat1,A25,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A25,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A25,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A25,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A25,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A25,e4Costs6)","v":0},{"$f":"SUM(X25:AC25)","v":0},{"$f":"SUM(I25,P25,W25,AD25)","v":0}]
[{"$f":"BudgetCat!A26","v":"ADD PFE Technology Supplies"},{"$f":"BudgetCat!B26","v":"204-42-53-10-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A26,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A26,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A26,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A26,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A26,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A26,e1Costs6)","v":0},{"$f":"SUM(C26:H26)","v":0},{"$f":"SUMIF(e2Cat1,A26,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A26,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A26,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A26,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A26,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A26,e2Costs6)","v":0},{"$f":"SUM(J26:O26)","v":0},{"$f":"SUMIF(e3Cat1,A26,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A26,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A26,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A26,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A26,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A26,e3Costs6)","v":0},{"$f":"SUM(Q26:V26)","v":0},{"$f":"SUMIF(e4Cat1,A26,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A26,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A26,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A26,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A26,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A26,e4Costs6)","v":0},{"$f":"SUM(X26:AC26)","v":0},{"$f":"SUM(I26,P26,W26,AD26)","v":0}]
[{"$f":"BudgetCat!A27","v":"ADD PFE Expendible Equipment"},{"$f":"BudgetCat!B27","v":"204-42-92-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A27,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A27,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A27,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A27,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A27,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A27,e1Costs6)","v":0},{"$f":"SUM(C27:H27)","v":0},{"$f":"SUMIF(e2Cat1,A27,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A27,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A27,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A27,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A27,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A27,e2Costs6)","v":0},{"$f":"SUM(J27:O27)","v":0},{"$f":"SUMIF(e3Cat1,A27,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A27,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A27,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A27,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A27,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A27,e3Costs6)","v":0},{"$f":"SUM(Q27:V27)","v":0},{"$f":"SUMIF(e4Cat1,A27,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A27,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A27,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A27,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A27,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A27,e4Costs6)","v":0},{"$f":"SUM(X27:AC27)","v":0},{"$f":"SUM(I27,P27,W27,AD27)","v":0}]
[{"$f":"BudgetCat!A28","v":"ADD PFE Expendible Computer Equipment"},{"$f":"BudgetCat!B28","v":"204-42-92-05-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A28,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A28,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A28,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A28,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A28,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A28,e1Costs6)","v":0},{"$f":"SUM(C28:H28)","v":0},{"$f":"SUMIF(e2Cat1,A28,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A28,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A28,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A28,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A28,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A28,e2Costs6)","v":0},{"$f":"SUM(J28:O28)","v":0},{"$f":"SUMIF(e3Cat1,A28,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A28,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A28,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A28,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A28,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A28,e3Costs6)","v":0},{"$f":"SUM(Q28:V28)","v":0},{"$f":"SUMIF(e4Cat1,A28,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A28,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A28,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A28,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A28,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A28,e4Costs6)","v":0},{"$f":"SUM(X28:AC28)","v":0},{"$f":"SUM(I28,P28,W28,AD28)","v":0}]
[{"$f":"BudgetCat!A29","v":"ADD PFE Books and Periodicals"},{"$f":"BudgetCat!B29","v":"204-42-62-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A29,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A29,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A29,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A29,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A29,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A29,e1Costs6)","v":0},{"$f":"SUM(C29:H29)","v":0},{"$f":"SUMIF(e2Cat1,A29,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A29,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A29,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A29,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A29,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A29,e2Costs6)","v":0},{"$f":"SUM(J29:O29)","v":0},{"$f":"SUMIF(e3Cat1,A29,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A29,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A29,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A29,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A29,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A29,e3Costs6)","v":0},{"$f":"SUM(Q29:V29)","v":0},{"$f":"SUMIF(e4Cat1,A29,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A29,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A29,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A29,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A29,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A29,e4Costs6)","v":0},{"$f":"SUM(X29:AC29)","v":0},{"$f":"SUM(I29,P29,W29,AD29)","v":0}]
[{"$f":"BudgetCat!A30","v":"Parent Liaison Salary"},{"$f":"BudgetCat!B30","v":"204-42-07-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A31","v":"Parent Liaisons Group Health"},{"$f":"BudgetCat!B31","v":"204-42-87-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A32","v":"Parent Liaisons Teacher Retirement"},{"$f":"BudgetCat!B32","v":"204-42-74-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A33","v":"Parent Liaisons Alternative Benefits"},{"$f":"BudgetCat!B33","v":"204-42-89-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A34","v":"PFE Facilitator Extra Activity "},{"$f":"BudgetCat!B34","v":"204-42-17-00-301204-503-1750"},{"$f":"SUMIF(e1Cat1,A34,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A34,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A34,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A34,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A34,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A34,e1Costs6)","v":0},{"$f":"SUM(C34:H34)","v":0},{"$f":"SUMIF(e2Cat1,A34,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A34,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A34,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A34,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A34,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A34,e2Costs6)","v":0},{"$f":"SUM(J34:O34)","v":0},{"$f":"SUMIF(e3Cat1,A34,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A34,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A34,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A34,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A34,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A34,e3Costs6)","v":0},{"$f":"SUM(Q34:V34)","v":0},{"$f":"SUMIF(e4Cat1,A34,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A34,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A34,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A34,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A34,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A34,e4Costs6)","v":0},{"$f":"SUM(X34:AC34)","v":0},{"$f":"SUM(I34,P34,W34,AD34)","v":0}]
[{"$f":"BudgetCat!A35","v":"PFE Facilitator Alternative Benefits"},{"$f":"BudgetCat!B35","v":"204-42-89-00-301204-503-1750"},{"$f":"IF(SUMIF(e1Cat1,$A$34,e1Costs1)>0,SUMIF(e1Cat1,$A$34,e1Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$34,e1Costs2)>0,SUMIF(e1Cat2,$A$34,e1Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$34,e1Costs3)>0,SUMIF(e1Cat3,$A$34,e1Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$34,e1Costs4)>0,SUMIF(e1Cat4,$A$34,e1Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$34,e1Costs5)>0,SUMIF(e1Cat5,$A$34,e1Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$34,e1Costs6)>0,SUMIF(e1Cat6,$A$34,e1Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$34,e2Costs1)>0,SUMIF(e2Cat1,$A$34,e2Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$34,e2Costs2)>0,SUMIF(e2Cat2,$A$34,e2Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$34,e2Costs3)>0,SUMIF(e2Cat3,$A$34,e2Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$34,e2Costs4)>0,SUMIF(e2Cat4,$A$34,e2Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$34,e2Costs5)>0,SUMIF(e2Cat5,$A$34,e2Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$34,e2Costs6)>0,SUMIF(e2Cat6,$A$34,e2Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$34,e3Costs1)>0,SUMIF(e3Cat1,$A$34,e3Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$34,e3Costs2)>0,SUMIF(e3Cat2,$A$34,e3Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$34,e3Costs3)>0,SUMIF(e3Cat3,$A$34,e3Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$34,e3Costs4)>0,SUMIF(e3Cat4,$A$34,e3Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$34,e3Costs5)>0,SUMIF(e3Cat5,$A$34,e3Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$34,e3Costs6)>0,SUMIF(e3Cat6,$A$34,e3Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$34,e4Costs1)>0,SUMIF(e4Cat1,$A$34,e4Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$34,e4Costs2)>0,SUMIF(e4Cat2,$A$34,e4Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$34,e4Costs3)>0,SUMIF(e4Cat3,$A$34,e4Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$34,e4Costs4)>0,SUMIF(e4Cat4,$A$34,e4Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$34,e4Costs5)>0,SUMIF(e4Cat5,$A$34,e4Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$34,e4Costs6)>0,SUMIF(e4Cat6,$A$34,e4Costs6)*vAltBene,0)","v":0},0,0]
[{"$f":"BudgetCat!A36","v":"PFE Contracted Services"},{"$f":"BudgetCat!B36","v":"204-42-95-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A37","v":"PFE Communications"},{"$f":"BudgetCat!B37","v":"204-42-97-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A38","v":"PFE Travel of Employees"},{"$f":"BudgetCat!B38","v":"204-42-33-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A39","v":"PFE Registration Fees"},{"$f":"BudgetCat!B39","v":"204-42-36-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A40","v":"PFE Other Purchased Services "},{"$f":"BudgetCat!B40","v":"204-42-95-05-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A41","v":"PFE Supplies"},{"$f":"BudgetCat!B41","v":"204-42-53-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A42","v":"PFE Computer Software"},{"$f":"BudgetCat!B42","v":"204-42-53-05-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A43","v":"PFE Technology Supplies"},{"$f":"BudgetCat!B43","v":"204-42-53-10-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A44","v":"PFE Expendible Equipment"},{"$f":"BudgetCat!B44","v":"204-42-92-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A45","v":"PFE Expendible Computer Equipment"},{"$f":"BudgetCat!B45","v":"204-42-92-05-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A46","v":"PFE Books and Periodicals"},{"$f":"BudgetCat!B46","v":"204-42-62-00-301204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A47","v":"PL Substitutes for Certified Teacher"},{"$f":"BudgetCat!B47","v":"204-44-16-00-400204-503-1750"},{"$f":"SUMIF(e1Cat1,A47,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A47,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A47,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A47,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A47,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A47,e1Costs6)","v":0},0,{"$f":"SUMIF(e2Cat1,A47,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A47,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A47,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A47,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A47,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A47,e2Costs6)","v":0},0,{"$f":"SUMIF(e3Cat1,A47,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A47,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A47,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A47,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A47,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A47,e3Costs6)","v":0},0,{"$f":"SUMIF(e4Cat1,A47,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A47,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A47,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A47,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A47,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A47,e4Costs6)","v":0},0,{"$f":"SUM(I47,P47,W47,AD47)","v":0}]
[{"$f":"BudgetCat!A48","v":"PL Alternative Benefits (Subs, Stips, Academic Coach)"},{"$f":"BudgetCat!B48","v":"204-44-89-00-400204-503-1750"},{"$f":"IF(SUMIF(e1Cat1,$A$47,e1Costs1)>0,IF(SUMIF(e1Cat1,$A$49,e1Costs1)>0,SUMIF(e1Cat1,$A$47,e1Costs1)*tFICA+SUMIF(e1Cat1,$A$49,e1Costs1)*vFICA,SUMIF(e1Cat1,$A$47,e1Costs1)*tFICA),IF(SUMIF(e1Cat1,$A$49,e1Costs1)>0,SUMIF(e1Cat1,$A$49,e1Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$47,e1Costs2)>0,IF(SUMIF(e1Cat2,$A$49,e1Costs2)>0,SUMIF(e1Cat2,$A$47,e1Costs2)*tFICA+SUMIF(e1Cat2,$A$49,e1Costs2)*vFICA,SUMIF(e1Cat2,$A$47,e1Costs2)*tFICA),IF(SUMIF(e1Cat2,$A$49,e1Costs2)>0,SUMIF(e1Cat2,$A$49,e1Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$47,e1Costs3)>0,IF(SUMIF(e1Cat3,$A$49,e1Costs3)>0,SUMIF(e1Cat3,$A$47,e1Costs3)*tFICA+SUMIF(e1Cat3,$A$49,e1Costs3)*vFICA,SUMIF(e1Cat3,$A$47,e1Costs3)*tFICA),IF(SUMIF(e1Cat3,$A$49,e1Costs3)>0,SUMIF(e1Cat3,$A$49,e1Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$47,e1Costs4)>0,IF(SUMIF(e1Cat4,$A$49,e1Costs4)>0,SUMIF(e1Cat4,$A$47,e1Costs4)*tFICA+SUMIF(e1Cat4,$A$49,e1Costs4)*vFICA,SUMIF(e1Cat4,$A$47,e1Costs4)*tFICA),IF(SUMIF(e1Cat4,$A$49,e1Costs4)>0,SUMIF(e1Cat4,$A$49,e1Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$47,e1Costs5)>0,IF(SUMIF(e1Cat5,$A$49,e1Costs5)>0,SUMIF(e1Cat5,$A$47,e1Costs5)*tFICA+SUMIF(e1Cat5,$A$49,e1Costs5)*vFICA,SUMIF(e1Cat5,$A$47,e1Costs5)*tFICA),IF(SUMIF(e1Cat5,$A$49,e1Costs5)>0,SUMIF(e1Cat5,$A$49,e1Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$47,e1Costs6)>0,IF(SUMIF(e1Cat6,$A$49,e1Costs6)>0,SUMIF(e1Cat6,$A$47,e1Costs6)*tFICA+SUMIF(e1Cat6,$A$49,e1Costs6)*vFICA,SUMIF(e1Cat6,$A$47,e1Costs6)*tFICA),IF(SUMIF(e1Cat6,$A$49,e1Costs6)>0,SUMIF(e1Cat6,$A$49,e1Costs6)*vFICA,0))","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$47,e2Costs1)>0,IF(SUMIF(e2Cat1,$A$49,e2Costs1)>0,SUMIF(e2Cat1,$A$47,e2Costs1)*tFICA+SUMIF(e2Cat1,$A$49,e2Costs1)*vFICA,SUMIF(e2Cat1,$A$47,e2Costs1)*tFICA),IF(SUMIF(e2Cat1,$A$49,e2Costs1)>0,SUMIF(e2Cat1,$A$49,e2Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$47,e2Costs2)>0,IF(SUMIF(e2Cat2,$A$49,e2Costs2)>0,SUMIF(e2Cat2,$A$47,e2Costs2)*tFICA+SUMIF(e2Cat2,$A$49,e2Costs2)*vFICA,SUMIF(e2Cat2,$A$47,e2Costs2)*tFICA),IF(SUMIF(e2Cat2,$A$49,e2Costs2)>0,SUMIF(e2Cat2,$A$49,e2Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$47,e2Costs3)>0,IF(SUMIF(e2Cat3,$A$49,e2Costs3)>0,SUMIF(e2Cat3,$A$47,e2Costs3)*tFICA+SUMIF(e2Cat3,$A$49,e2Costs3)*vFICA,SUMIF(e2Cat3,$A$47,e2Costs3)*tFICA),IF(SUMIF(e2Cat3,$A$49,e2Costs3)>0,SUMIF(e2Cat3,$A$49,e2Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$47,e2Costs4)>0,IF(SUMIF(e2Cat4,$A$49,e2Costs4)>0,SUMIF(e2Cat4,$A$47,e2Costs4)*tFICA+SUMIF(e2Cat4,$A$49,e2Costs4)*vFICA,SUMIF(e2Cat4,$A$47,e2Costs4)*tFICA),IF(SUMIF(e2Cat4,$A$49,e2Costs4)>0,SUMIF(e2Cat4,$A$49,e2Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$47,e2Costs5)>0,IF(SUMIF(e2Cat5,$A$49,e2Costs5)>0,SUMIF(e2Cat5,$A$47,e2Costs5)*tFICA+SUMIF(e2Cat5,$A$49,e2Costs5)*vFICA,SUMIF(e2Cat5,$A$47,e2Costs5)*tFICA),IF(SUMIF(e2Cat5,$A$49,e2Costs5)>0,SUMIF(e2Cat5,$A$49,e2Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$47,e2Costs6)>0,IF(SUMIF(e2Cat6,$A$49,e2Costs6)>0,SUMIF(e2Cat6,$A$47,e2Costs6)*tFICA+SUMIF(e2Cat6,$A$49,e2Costs6)*vFICA,SUMIF(e2Cat6,$A$47,e2Costs6)*tFICA),IF(SUMIF(e2Cat6,$A$49,e2Costs6)>0,SUMIF(e2Cat6,$A$49,e2Costs6)*vFICA,0))","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$47,e3Costs1)>0,IF(SUMIF(e3Cat1,$A$49,e3Costs1)>0,SUMIF(e3Cat1,$A$47,e3Costs1)*tFICA+SUMIF(e3Cat1,$A$49,e3Costs1)*vFICA,SUMIF(e3Cat1,$A$47,e3Costs1)*tFICA),IF(SUMIF(e3Cat1,$A$49,e3Costs1)>0,SUMIF(e3Cat1,$A$49,e3Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$47,e3Costs2)>0,IF(SUMIF(e3Cat2,$A$49,e3Costs2)>0,SUMIF(e3Cat2,$A$47,e3Costs2)*tFICA+SUMIF(e3Cat2,$A$49,e3Costs2)*vFICA,SUMIF(e3Cat2,$A$47,e3Costs2)*tFICA),IF(SUMIF(e3Cat2,$A$49,e3Costs2)>0,SUMIF(e3Cat2,$A$49,e3Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$47,e3Costs3)>0,IF(SUMIF(e3Cat3,$A$49,e3Costs3)>0,SUMIF(e3Cat3,$A$47,e3Costs3)*tFICA+SUMIF(e3Cat3,$A$49,e3Costs3)*vFICA,SUMIF(e3Cat3,$A$47,e3Costs3)*tFICA),IF(SUMIF(e3Cat3,$A$49,e3Costs3)>0,SUMIF(e3Cat3,$A$49,e3Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$47,e3Costs4)>0,IF(SUMIF(e3Cat4,$A$49,e3Costs4)>0,SUMIF(e3Cat4,$A$47,e3Costs4)*tFICA+SUMIF(e3Cat4,$A$49,e3Costs4)*vFICA,SUMIF(e3Cat4,$A$47,e3Costs4)*tFICA),IF(SUMIF(e3Cat4,$A$49,e3Costs4)>0,SUMIF(e3Cat4,$A$49,e3Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$47,e3Costs5)>0,IF(SUMIF(e3Cat5,$A$49,e3Costs5)>0,SUMIF(e3Cat5,$A$47,e3Costs5)*tFICA+SUMIF(e3Cat5,$A$49,e3Costs5)*vFICA,SUMIF(e3Cat5,$A$47,e3Costs5)*tFICA),IF(SUMIF(e3Cat5,$A$49,e3Costs5)>0,SUMIF(e3Cat5,$A$49,e3Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$47,e3Costs6)>0,IF(SUMIF(e3Cat6,$A$49,e3Costs6)>0,SUMIF(e3Cat6,$A$47,e3Costs6)*tFICA+SUMIF(e3Cat6,$A$49,e3Costs6)*vFICA,SUMIF(e3Cat6,$A$47,e3Costs6)*tFICA),IF(SUMIF(e3Cat6,$A$49,e3Costs6)>0,SUMIF(e3Cat6,$A$49,e3Costs6)*vFICA,0))","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$47,e4Costs1)>0,IF(SUMIF(e4Cat1,$A$49,e4Costs1)>0,SUMIF(e4Cat1,$A$47,e4Costs1)*tFICA+SUMIF(e4Cat1,$A$49,e4Costs1)*vFICA,SUMIF(e4Cat1,$A$47,e4Costs1)*tFICA),IF(SUMIF(e4Cat1,$A$49,e4Costs1)>0,SUMIF(e4Cat1,$A$49,e4Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$47,e4Costs2)>0,IF(SUMIF(e4Cat2,$A$49,e4Costs2)>0,SUMIF(e4Cat2,$A$47,e4Costs2)*tFICA+SUMIF(e4Cat2,$A$49,e4Costs2)*vFICA,SUMIF(e4Cat2,$A$47,e4Costs2)*tFICA),IF(SUMIF(e4Cat2,$A$49,e4Costs2)>0,SUMIF(e4Cat2,$A$49,e4Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$47,e4Costs3)>0,IF(SUMIF(e4Cat3,$A$49,e4Costs3)>0,SUMIF(e4Cat3,$A$47,e4Costs3)*tFICA+SUMIF(e4Cat3,$A$49,e4Costs3)*vFICA,SUMIF(e4Cat3,$A$47,e4Costs3)*tFICA),IF(SUMIF(e4Cat3,$A$49,e4Costs3)>0,SUMIF(e4Cat3,$A$49,e4Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$47,e4Costs4)>0,IF(SUMIF(e4Cat4,$A$49,e4Costs4)>0,SUMIF(e4Cat4,$A$47,e4Costs4)*tFICA+SUMIF(e4Cat4,$A$49,e4Costs4)*vFICA,SUMIF(e4Cat4,$A$47,e4Costs4)*tFICA),IF(SUMIF(e4Cat4,$A$49,e4Costs4)>0,SUMIF(e4Cat4,$A$49,e4Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$47,e4Costs5)>0,IF(SUMIF(e4Cat5,$A$49,e4Costs5)>0,SUMIF(e4Cat5,$A$47,e4Costs5)*tFICA+SUMIF(e4Cat5,$A$49,e4Costs5)*vFICA,SUMIF(e4Cat5,$A$47,e4Costs5)*tFICA),IF(SUMIF(e4Cat5,$A$49,e4Costs5)>0,SUMIF(e4Cat5,$A$49,e4Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$47,e4Costs6)>0,IF(SUMIF(e4Cat6,$A$49,e4Costs6)>0,SUMIF(e4Cat6,$A$47,e4Costs6)*tFICA+SUMIF(e4Cat6,$A$49,e4Costs6)*vFICA,SUMIF(e4Cat6,$A$47,e4Costs6)*tFICA),IF(SUMIF(e4Cat6,$A$49,e4Costs6)>0,SUMIF(e4Cat6,$A$49,e4Costs6)*vFICA,0))","v":0},0,0]
[{"$f":"BudgetCat!A49","v":"PL Stipends"},{"$f":"BudgetCat!B49","v":"204-44-12-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A50","v":"Academic Coach Salaries"},{"$f":"BudgetCat!B50","v":"204-44-19-10-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A51","v":"Academic Coach Group Health"},{"$f":"BudgetCat!B51","v":"204-44-87-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A52","v":"Academic Coach Teacher Retirement"},{"$f":"BudgetCat!B52","v":"204-44-74-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A53","v":"Data Clerk Salary"},{"$f":"BudgetCat!B53","v":"204-44-03-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A54","v":"PL Contracted Services"},{"$f":"BudgetCat!B54","v":"204-44-95-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A55","v":"PL Travel of Employees"},{"$f":"BudgetCat!B55","v":"204-44-33-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A56","v":"PL Registration Fees"},{"$f":"BudgetCat!B56","v":"204-44-36-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A57","v":"PL Supplies"},{"$f":"BudgetCat!B57","v":"204-44-53-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A58","v":"PL Computer Software"},{"$f":"BudgetCat!B58","v":"204-44-53-05-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A59","v":"PL Books and Periodicals"},{"$f":"BudgetCat!B59","v":"204-44-62-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A60","v":"Educational Media Books and Periodicals"},{"$f":"BudgetCat!B60","v":"204-44-62-05-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},{"$f":"BudgetCat!B61","v":"204-57-17-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A62","v":"Custodian Alternative Benefits"},{"$f":"BudgetCat!B62","v":"204-57-89-00-400204-503-1750"},{"$f":"IF(SUMIF(e1Cat1,$A$61,e1Costs1)>0,SUMIF(e1Cat1,$A$61,e1Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$61,e1Costs2)>0,SUMIF(e1Cat2,$A$61,e1Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$61,e1Costs3)>0,SUMIF(e1Cat3,$A$61,e1Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$61,e1Costs4)>0,SUMIF(e1Cat4,$A$61,e1Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$61,e1Costs5)>0,SUMIF(e1Cat5,$A$61,e1Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$61,e1Costs6)>0,SUMIF(e1Cat6,$A$61,e1Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$61,e2Costs1)>0,SUMIF(e2Cat1,$A$61,e2Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$61,e2Costs2)>0,SUMIF(e2Cat2,$A$61,e2Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$61,e2Costs3)>0,SUMIF(e2Cat3,$A$61,e2Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$61,e2Costs4)>0,SUMIF(e2Cat4,$A$61,e2Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$61,e2Costs5)>0,SUMIF(e2Cat5,$A$61,e2Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$61,e2Costs6)>0,SUMIF(e2Cat6,$A$61,e2Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$61,e3Costs1)>0,SUMIF(e3Cat1,$A$61,e3Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$61,e3Costs2)>0,SUMIF(e3Cat2,$A$61,e3Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$61,e3Costs3)>0,SUMIF(e3Cat3,$A$61,e3Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$61,e3Costs4)>0,SUMIF(e3Cat4,$A$61,e3Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$61,e3Costs5)>0,SUMIF(e3Cat5,$A$61,e3Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$61,e3Costs6)>0,SUMIF(e3Cat6,$A$61,e3Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$61,e4Costs1)>0,SUMIF(e4Cat1,$A$61,e4Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$61,e4Costs2)>0,SUMIF(e4Cat2,$A$61,e4Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$61,e4Costs3)>0,SUMIF(e4Cat3,$A$61,e4Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$61,e4Costs4)>0,SUMIF(e4Cat4,$A$61,e4Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$61,e4Costs5)>0,SUMIF(e4Cat5,$A$61,e4Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$61,e4Costs6)>0,SUMIF(e4Cat6,$A$61,e4Costs6)*vAltBene,0)","v":0},0,0]
[{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},{"$f":"BudgetCat!B63","v":"204-56-17-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A64","v":"Transporation Bus Driver Alternative Benefits"},{"$f":"BudgetCat!B64","v":"204-56-89-00-400204-503-1750"},{"$f":"IF(SUMIF(e1Cat1,$A$63,e1Costs1)>0,SUMIF(e1Cat1,$A$63,e1Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$63,e1Costs2)>0,SUMIF(e1Cat2,$A$63,e1Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$63,e1Costs3)>0,SUMIF(e1Cat3,$A$63,e1Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$63,e1Costs4)>0,SUMIF(e1Cat4,$A$63,e1Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$63,e1Costs5)>0,SUMIF(e1Cat5,$A$63,e1Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$63,e1Costs6)>0,SUMIF(e1Cat6,$A$63,e1Costs6)*tFICA,0)","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$63,e2Costs1)>0,SUMIF(e2Cat1,$A$63,e2Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$63,e2Costs2)>0,SUMIF(e2Cat2,$A$63,e2Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$63,e2Costs3)>0,SUMIF(e2Cat3,$A$63,e2Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$63,e2Costs4)>0,SUMIF(e2Cat4,$A$63,e2Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$63,e2Costs5)>0,SUMIF(e2Cat5,$A$63,e2Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$63,e2Costs6)>0,SUMIF(e2Cat6,$A$63,e2Costs6)*tFICA,0)","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$63,e3Costs1)>0,SUMIF(e3Cat1,$A$63,e3Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$63,e3Costs2)>0,SUMIF(e3Cat2,$A$63,e3Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$63,e3Costs3)>0,SUMIF(e3Cat3,$A$63,e3Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$63,e3Costs4)>0,SUMIF(e3Cat4,$A$63,e3Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$63,e3Costs5)>0,SUMIF(e3Cat5,$A$63,e3Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$63,e3Costs6)>0,SUMIF(e3Cat6,$A$63,e3Costs6)*tFICA,0)","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$63,e4Costs1)>0,SUMIF(e4Cat1,$A$63,e4Costs1)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$63,e4Costs2)>0,SUMIF(e4Cat2,$A$63,e4Costs2)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$63,e4Costs3)>0,SUMIF(e4Cat3,$A$63,e4Costs3)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$63,e4Costs4)>0,SUMIF(e4Cat4,$A$63,e4Costs4)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$63,e4Costs5)>0,SUMIF(e4Cat5,$A$63,e4Costs5)*tFICA,0)","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$63,e4Costs6)>0,SUMIF(e4Cat6,$A$63,e4Costs6)*tFICA,0)","v":0},0,0]
[{"$f":"BudgetCat!A65","v":"Transportation Gas or Diesel Fuel"},{"$f":"BudgetCat!B65","v":"204-56-95-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A66","v":"Transportation for Parents"},{"$f":"BudgetCat!B66","v":"204-56-95-10-400204-503-1750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",{"$f":"SUM(C2:C66)","v":0},{"$f":"SUM(D2:D66)","v":0},{"$f":"SUM(E2:E66)","v":0},{"$f":"SUM(F2:F66)","v":0},0,0,{"$f":"SUM(I2:I66)","v":0},{"$f":"SUM(J2:J66)","v":0},{"$f":"SUM(K2:K66)","v":0},0,{"$f":"SUM(M2:M66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BudgetPos","index":13,"n_rows":6,"n_cols":9,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Position","BudgetCode","FND","FN","OBJ","SO","Project","Loc","Pgm"]
[]
["Teacher, Title I",{"$f":"CONCATENATE(C3,\"-\",D3,\"-\",E3,\"-\",F3,\"-\",G3,\"-\",H3,\"-\",I3)","v":"204-38-05-00-400204-503-1750"},204,"38","05","00","400204",{"$f":"CurrSchool","v":"503"},"1750"]
["Para, Title I","204-38-07-00-400204-503-1750",204,"38","07","00","400204","503","1750"]
["Parent Liasion, Title I","204-42-07-00-400204-503-1750",204,"42","07","00","400204","503","1750"]
["Academic Coach","204-44-19-10-400204-503-1750",204,"44","19","10","400204","503","1750"]

{"sheet":"PosCosts","index":14,"n_rows":5,"n_cols":12,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["Position","BudgetCode","BaseSalary","Adjustment","AdjustAnnSal","SupplAmt","TotAnnSal","Altbene","RET","HealthIns","TotBene","TotCost"]
[{"$f":"BudgetPos!A3","v":"Teacher, Title I"},{"$f":"BudgetPos!B3","v":"204-38-05-00-400204-503-1750"},{"$f":"SUMIF(ePosTitle,A2,eposBase)","v":0},{"$f":"SUMIF(ePosTitle,A2,eposSalAdj)","v":0},{"$f":"C2+D2","v":0},0,{"$f":"E2+F2","v":0},{"$f":"SUMIF(ePosTitle,A2,eposFica)","v":0},{"$f":"SUMIF(ePosTitle,A2,eposRet)","v":0},{"$f":"SUMIF(ePosTitle,A2,eposHealth)","v":0},{"$f":"SUMIF(ePosTitle,A2,eposBene)","v":0},{"$f":"SUMIF(ePosTitle,A2,eposTot)","v":0}]
[{"$f":"BudgetPos!A4","v":"Para, Title I"},{"$f":"BudgetPos!B4","v":"204-38-07-00-400204-503-1750"},{"$f":"SUMIF(ePosTitle,A3,eposBase)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetPos!A5","v":"Parent Liasion, Title I"},{"$f":"BudgetPos!B5","v":"204-42-07-00-400204-503-1750"},0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetPos!A6","v":"Academic Coach"},{"$f":"BudgetPos!B6","v":"204-44-19-10-400204-503-1750"},0,0,0,0,0,0,0,0,0,0]

{"sheet":"TitleIAllocations","index":15,"n_rows":114,"n_cols":5,"rows_kept":114,"cut":false,"hidden":true,"merged":[]}
["School","School Name","Total Allocation","Parental Involvement Allocation","Allocation"]
["108","Allgood Elementary School",0,0,0]
["503","Arabia Mountain High School - Academy of Engineering  Medicine and Environmental Studies",0,0,0]
["120","Avondale Elementary School",0,0,0]
["160","Barack H. Obama Elementary Magnet School of Technology",0,0,0]
["259","Bob Mathis Elementary School",0,0,0]
["133","Briar Vista Elementary School",0,0,0]
["136","Brockett Elementary School",0,0,0]
["138","Browns Mill Elementary School",0,0,0]
["145","Canby Lane Elementary School",0,0,0]
["325","Cary Reynolds Elementary School",0,0,0]
["148","Cedar Grove Elementary School",0,0,0]
["519","Cedar Grove High School",0,0,0]
["518","Cedar Grove Middle School",0,0,0]
["522","Chamblee Charter High School",0,0,0]
["147","Chapel Hill Elementary School",0,0,0]
["523","Chapel Hill Middle School",0,0,0]
["525","Clarkston High School",0,0,0]
["156","Columbia Elementary School",0,0,0]
["527","Columbia High School",0,0,0]
["526","Columbia Middle School",0,0,0]
["529","Cross Keys High School",0,0,0]
["638","DeKalb Academy of Technology and the Environment Charter School",0,0,0]
["546","DeKalb Alternative School",0,0,0]
["506","DeKalb Early College Academy",0,0,0]
["102","DeKalb Elementary School of the Arts",0,0,0]
["636","DeKalb PATH Academy Charter School",0,0,0]
["641","DeKalb Preparatory Academy Charter",0,0,0]
["596","Destiny Achievers Academy of Excellence",0,0,0]
["176","Dresden Elementary School",0,0,0]
["533","Druid Hills High School",0,0,0]
["573","Druid Hills Middle School",0,0,0]
["178","Dunaire Elementary School",0,0,0]
["342","Edward L. Bouie  Sr. Elementary School",0,0,0]
["257","Eldridge L. Miller Elementary School",0,0,0]
["625","Elizabeth Andrews High School",0,0,0]
["185","Evansdale Elementary School",0,0,0]
["187","Fairington Elementary School",0,0,0]
["190","Fernbank Elementary School",0,0,0]
["186","Flat Rock Elementary School",0,0,0]
["195","Flat Shoals Elementary School",0,0,0]
["524","Freedom Middle School",0,0,0]
["212","Hambrick Elementary School",0,0,0]
["213","Hawthorne Elementary School",0,0,0]
["549","Henderson Middle School",0,0,0]
["215","Henderson Mill Elementary School",0,0,0]
["218","Hightower Elementary School",0,0,0]
["220","Huntley Hills Elementary School",0,0,0]
["225","Idlewood Elementary School",0,0,0]
["230","Indian Creek Elementary School",0,0,0]
["635","International Community School",0,0,0]
["716","International Student Center",0,0,0]
["140","John Robert Lewis Elementary School",0,0,0]
["232","Jolly Elementary School",0,0,0]
["235","Kelley Lake Elementary School",0,0,0]
["236","Kingsley Elementary School",0,0,0]
["555","Lakeside High School",0,0,0]
["626","Laurel Heights",0,0,0]
["639","Leadership Preparatory Academy",0,0,0]
["559","Lithonia High School",0,0,0]
["558","Lithonia Middle School",0,0,0]
["256","Livsey Elementary School",0,0,0]
["261","Marbut Elementary School",0,0,0]
["15","Margaret Harris Comprehensive School",0,0,0]
["574","Martin Luther King  Jr. High School ",0,0,0]
["584","Mary McLeod Bethune Middle School",0,0,0]
["260","McLendon Elementary School",0,0,0]
["595","McNair High School",0,0,0]
["544","McNair Middle School",0,0,0]
["270","Midvale Elementary School",0,0,0]
["564","Miller Grove High School",0,0,0]
["568","Miller Grove Middle School",0,0,0]
["278","Montclair Elementary School",0,0,0]
["146","Murphy Candler Elementary School",0,0,0]
["194","Narvie Harris Elementary School",0,0,0]
["300","Oakcliff Elementary School",0,0,0]
["306","Oakview Elementary",0,0,0]
["309","Panola Way Elementary School",0,0,0]
["311","Peachcrest Elementary School",0,0,0]
["565","Peachtree Middle School",0,0,0]
["312","Pine Ridge Elementary School",0,0,0]
["315","Pleasantdale Elementary School",0,0,0]
["345","Princeton Elementary School",0,0,0]
["332","Rainbow Elementary School",0,0,0]
["320","Redan Elementary School",0,0,0]
["567","Redan High School",0,0,0]
["566","Redan Middle School",0,0,0]
["370","Robert Shaw Theme School",0,0,0]
["340","Rock Chapel Elementary School",0,0,0]
["344","Rockbridge Elementary School",0,0,0]
["262","Ronald E McNair Discover Learning Academy Elementary School",0,0,0]
["348","Rowland Elementary School",0,0,0]
["569","Salem Middle School",0,0,0]
["570","Sequoyah Middle School",0,0,0]
["362","Shadow Rock Elementary School",0,0,0]
["398","Smoke Rise Elementary School",0,0,0]
["400","Snapfinger Elementary School",0,0,0]
["576","Southwest DeKalb High School",0,0,0]
["578","Stephenson High School",0,0,0]
["579","Stephenson Middle School",0,0,0]
["415","Stone Mill Elementary School",0,0,0]
["420","Stone Mountain Elementary School",0,0,0]
["580","Stone Mountain High School",0,0,0]
["581","Stone Mountain Middle School",0,0,0]
["425","Stoneview Elementary School",0,0,0]
["582","The Champion Middle Theme School",0,0,0]
["465","Toney Elementary School",0,0,0]
["585","Towers High School",0,0,0]
["593","Tucker High School",0,0,0]
["592","Tucker Middle School",0,0,0]
["139","Wadsworth Magnet School for High Achievers",0,0,0]
["492","Woodridge Elementary School",0,0,0]
["496","Woodward Elementary School",0,0,0]
["498","Wynbrooke Elementary School",0,0,0]

{"sheet":"LEVEL 1 - 3 INITIATIVES","index":16,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":false,"merged":[[4,0,4,2],[4,3,4,5],[5,0,5,2],[5,3,5,5],[0,0,0,5],[1,0,1,5],[2,0,2,2],[2,3,2,5],[3,0,3,2],[3,3,3,5]]}
["EVIDENCE-BASED INTERVENTIONS "]
["Level 1 - 3 initiatives will be listed as Strong, Moderate, or Promising on one of the following websites: "]
["https://www.evidenceforessa.org",null,null,"https://ies.ed.gov/ncee"]
["http://www.bestevidence.org",null,null,"http://www.pewtrusts.org/en/research-and-analysis/data-visualizations/2015/results-first-clearinghouse-database"]
["https://www.childtrends.org",null,null,"https://ies.ed.gov/ncee/wwc/FWW"]
["https://dwwlibrary.wested.org",null,null,"https://ies.ed.gov/ncee/edlabs/askarel/index.asp?REL=southeast"]
["Priority Area","Name of Intervention, Strategy, or Activity","Website","Evidence-based Level","Measurement for Success (Outcomes)","Results (to be completed as part of Annual Review)"]
["Math","Project Based Learning","http://www.seer.org/pages/eic.html",null,"Improved test scores using the Georgia Milestones & MAPS Assessments"]
["Science","Project Based Learning & Visual Literacy","https://www.iste.org/docs/excerpts/MEDLIT-excerpt.pdf",null,"Improved test scores using the Georgia Milestones & MAPS Assessments"]

{"sheet":"LEVEL 4 INITIATIVES","index":17,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,2],[2,3,2,4],[2,5,2,6]]}
["EVIDENCE-BASED INTERVENTIONS "]
["Level 4 School Initiatives (Rationale/Logic Model) "]
["Priority","Activities",null,"Inputs",null,"Outputs",null,"Outcomes"]
["Priority Area","Name of Intervention, Strategy, or Activity","Current Research with Demonstrated Rationale (Name and link to study)","Intervention  Subject","Implementation Plan of Action (how?)","Measurement for Success (Outcomes)","When will success be measured (list month/date)? ","Results (to be completed as part of Annual Review)"]
["Math","Project Based Learning","http://www.seer.org/pages/system.html","Math","All students are assigned to an EIC class. Students will identify an environmental problem, research the problem, gather data, see if there is a link and present their findings.","Improved test scores on the Georgia Milestones and the MAPS Assessment","9/1/2018, 2/1/2019, 6/1/2019"]
["Science","Project Based Learning & Visual Literacy","https://www.iste.org/docs/excerpts/MEDLIT-excerpt.pdf","Science","All students are assigned to an EIC class. Students will identify an environmental problem, research the problem, gather data, see if there is a link and present their findings. Students will be provided with an opportunity to analyze visual literacy in context to strengthen their critical thinking skills. ","Improved test scores on the Georgia Milestones and the MAPS Assessment","9/1/2018, 2/1/2019, 6/1/2019"]

{"sheet":"Priority Area 1","index":18,"n_rows":106,"n_cols":44,"rows_kept":106,"cut":false,"hidden":false,"merged":[[81,8,81,9],[72,0,72,5],[73,0,73,5],[74,0,74,5],[75,0,75,5],[76,0,76,5],[77,0,77,5],[78,0,78,5],[81,0,81,5],[81,6,81,7],[104,0,104,9],[105,0,105,9],[106,0,106,9],[11,10,20,10],[25,10,27,10],[32,10,36,10],[41,10,49,10],[54,10,56,10],[61,10,63,10],[52,8,52,9],[59,8,59,9],[68,8,68,9],[70,10,78,10],[83,10,85,10],[90,10,92,10],[95,0,95,9],[96,0,96,9],[97,0,97,9],[98,0,98,9],[99,0,99,9],[100,0,100,9],[90,0,90,5],[91,0,91,5],[92,0,92,5],[101,0,101,9],[102,0,102,9],[103,0,103,9],[82,0,82,5],[83,0,83,5],[84,0,84,5],[85,0,85,5],[88,0,88,5],[88,6,88,7],[89,0,89,5],[88,8,88,9],[94,0,94,5],[71,0,71,5],[53,0,53,5],[54,0,54,5],[55,0,55,5],[56,0,56,5],[59,0,59,5],[59,6,59,7],[60,0,60,5],[61,0,61,5],[52,6,52,7],[36,0,36,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[41,0,41,5],[42,0,42,5],[43,0,43,5],[0,0,0,9],[1,0,1,9],[2,0,3,1],[4,0,4,1],[4,2,5,9],[5,0,5,1],[2,2,3,9],[23,0,23,5],[23,6,23,7],[23,8,23,9],[9,0,9,5],[6,0,6,1],[6,2,6,9],[7,0,7,9],[8,0,8,9],[10,6,10,7],[10,8,10,9],[18,0,18,5],[19,0,19,5],[20,0,20,5],[12,0,12,5],[13,0,13,5],[14,0,14,5],[15,0,15,5],[21,0,21,5],[22,0,22,5],[57,0,57,5],[58,0,58,5],[64,0,64,5],[65,0,65,5],[9,6,9,9],[38,0,38,5],[67,0,67,5],[38,6,38,8],[67,6,67,8],[24,0,24,5],[16,0,16,5],[17,0,17,5],[10,0,11,5],[25,0,25,5],[26,0,26,5],[27,0,27,5],[30,0,30,5],[30,6,30,7],[30,8,30,9],[31,0,31,5],[32,0,32,5],[33,0,33,5],[28,0,28,5],[29,0,29,5],[34,0,34,5],[35,0,35,5],[86,0,86,5],[87,0,87,5],[50,0,50,5],[51,0,51,5],[93,0,93,5],[79,0,79,5],[80,0,80,5],[44,0,44,5],[45,0,45,5],[46,0,46,5],[47,0,47,5],[48,0,48,5],[49,0,49,5],[52,0,52,5],[62,0,62,5],[63,0,63,5],[66,0,66,9],[68,0,69,5],[68,6,68,7],[70,0,70,5]]}
["PRIORITY AREA 1, IMPROVEMENT STRATEGIES, AND MONITORING CYCLE (Review - Reflect - Refine)"]
["PLAN:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["Priority Area 1",null,{"$f":"'Data Analysis'!A62","v":"Math"}]
[]
["*SMART Goal with Performance Measures",null,"By the end of the 2018-19 school year, we will improve student mastery of academically rigorous learning standards in Math as measured by: (1) Increase in the percentage of students scoring developing or higher in Coordinate Algebra End of Course by 3% and Analytic Geometry End of Course by 3% (2) Increase in the percentage of students scoring developing, proficient, or higher in Coordinate Algebra End of Course by 3% and Analytic Geometry End of Course by 3% 3) Increase the mean expected growth projection for Math RIT scores by 10% on the MAP assessment"]
["* Student-Focused, Monitored, Aligned/Actionable, Results-Oriented, Time bound"]
["DCSD Strategic Plan Goal",null,"DCSD Goal Area    I: Student Success with Equity and Access"]
["DO:  School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["IMPROVEMENT STRATEGY #1"]
["Problem-based Learning",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1) Teachers will establish on a daily basis the norms for students to work collaboratively in pairs or small groups in order to gain profiency of the standards contained in each lesson.",null,null,null,null,null,"Department Chair/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W13","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2) On a daily basis, teachers will incorporate the Eight Standards of Mathematical Practice to address different learning styles  to properly model all elements of the math standards.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 1'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) Teachers will explore with the students what they already know about the math problems daily through the use of Number Talks.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 1'!W15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) When addressing a new concept or standard, teachers will ask students about the possible ways to solve the problem through Math Talks, probing questions and polling questions.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 1'!W16","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W17","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W19","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W20","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W22","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W23","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12) Department chairs will offer ongoing training to teachers on collaborative planning to design common projects that would allow the students to work collaboratively in order to improve their understadning of math concepts",null,null,null,null,null,"Department Chair/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W25","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13) Department chairs will offer ongoing training to teachers on how to create problem(s) that will be a real-world situation that will have students exhibiting their mathematical compentencies and behaviors for the mastery of learning.",null,null,null,null,null,"Department Chair/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W26","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14) Department Chair/Master teacher will offer ongoing training to teachers on how to plan instruction that begins with a problem and allows students the opportunity to grapple with the mathematics throughout the work period.",null,null,null,null,null,"Department Chair/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W27","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W28","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W29","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17) The school will provide stakeholders information and opportunities to give input, feedback, in request resources to assist their children at home with math content and to help with their child's transition to the next grade level; translations will be made available based on needs/requests (stakeholder input meetings, annual meeting, curriculum night, core content nights, CSIP, compact and policy development, parent/teacher conferences, email, website).",null,null,null,null,null,"Administration/Teacher",null,{"$f":"'Title I Program Worksheet 1'!W31","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18) During faculty meetings, the Math department chairpersons will provide training to teachers on specific math strategies/resources that parents can use  to reinforce math skills at home with their children.",null,null,null,null,null,"Department Chair/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W32","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19) The school will provide information on the school website on a monthly basis for parents to help their children at home to reinforce math skills.",null,null,null,null,null,"Administration/Department Chair",null,{"$f":"'Title I Program Worksheet 1'!W33","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W35","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #2"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1) Teachers will provide tutorial on a weekly basis and during the summer to struggling and underachieving students in order to remediate gaps in learning, reinforce currently taught standards, and promote critical thinking skills through Polya's Problem Solving Process, Newman's Prompt, Multiple Representations, and other proven remediation techniques",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 1'!W41","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2) Teachers will use data from the pre-algebra assessment to identify specific skills of the bottom 10% of 9th and 10th grade students in order to re-teach these skills on a weekly basis to bring them up to grade level.",null,null,null,null,null,"Administration/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W42","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W43","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W44","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W45","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W46","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W47","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W48","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area I:  Personalized Learning","Area II:  Character, Service and Safety","Area III:  Parent, Family and Community","Area IV:  Educator and Organizational Excellence","Select Area of the GCS Strategic Plan 2016 from drop down menu"]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W49","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W50","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W51","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I  Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12) Department chairs will provide ongoing Professional Learning opportunities to teachers on Polya's Problem Solving Process, Newman's Prompt, Multiple Representations, and other proven remediation techniques.",null,null,null,null,null,"Department Chair/Teachers",null,{"$f":"'Title I Program Worksheet 1'!W53","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and select from drop down menu.","GCS Priority Plan","Title I","Magnet","GCS Priority School","African-American Male Achievement","Not Applicable"]
["13) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W54","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W55","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W56","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W57","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I  Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17) The administration will notify the parents on an ongoing basis of the Afterschool Tutorial through robocalls, website, email, and letters.",null,null,null,null,null,"Administration",null,{"$f":"'Title I Program Worksheet 1'!W59","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18) The school will offer training to parents on math strategies in order for parents to assist their child at home.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 1'!W60","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W61","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W62","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W63","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W69","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W70","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W71","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W72","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W73","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W74","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W75","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W76","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W77","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W78","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W79","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W81","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W82","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W83","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W84","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W85","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W87","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W88","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W89","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W90","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W92","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Review and Reflect:  ContinuousSchool Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["How will you determine whether the strategies led to reaching the SMART Goal? (Include formative, benchmark, and summative data as appropriate.)"]
["Student MAPS pretest and posttest data will be measured and GA Milestones Coordinate Algebra and Analytic Geometry End of Course."]
["What data will be used to determine whether the improvement strategies were deployed with fidelity?"]
["MAPS, GA Milestones End of Course, GA Milestones End of Grade (Rising 9th grade students), Formative Assessments, Summative Assessments, teacher surveys, Departmental Data Talks and CCRPI."]
["What does the data/evidence show regarding the results of the implemented strategies? "]
["Review, Reflect, and Refine 1 - Based on results evidenced August through November, should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 2 - Based on results evidenced December through February, should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 3 - Based on results evidenced through the end-of-year, should strategies be changed? If so, how?"]

{"sheet":"Title I Program Worksheet 1","index":19,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[1,2,1,6],[10,0,11,1],[10,2,11,3],[1,0,1,1],[66,0,67,1],[31,2,31,3],[10,4,10,6],[88,2,88,3],[79,0,79,3],[80,0,80,3],[81,0,81,3],[82,0,82,3],[42,0,42,1],[44,0,44,1],[44,2,44,3],[46,0,46,1],[60,2,60,3],[57,0,57,1],[57,2,57,3],[58,0,58,1],[2,0,2,1],[3,0,3,1],[18,2,18,3],[45,0,45,1],[10,19,10,21],[66,10,66,12],[53,0,53,3],[54,0,54,3],[41,0,41,1],[41,2,41,3],[47,2,47,3],[59,0,59,1],[46,2,46,3],[48,2,48,3],[51,0,51,3],[60,0,60,1],[58,2,58,3],[66,4,66,6],[66,7,66,9],[12,0,12,1],[16,0,16,1],[17,0,17,1],[10,10,10,12],[10,13,10,15],[26,0,26,3],[10,7,10,9],[12,2,12,3],[48,0,48,1],[17,2,17,3],[18,0,18,1],[14,2,14,3],[14,0,14,1],[34,2,34,3],[20,2,20,3],[23,0,23,3],[20,0,20,1],[25,0,25,3],[28,0,28,3],[27,0,27,3],[30,2,30,3],[31,0,31,1],[24,0,24,3],[34,0,34,1],[32,2,32,3],[29,0,29,1],[29,2,29,3],[30,0,30,1],[32,0,32,1],[70,0,70,1],[70,2,70,3],[72,2,72,3],[74,0,74,1],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[56,0,56,3],[61,0,61,1],[61,2,61,3],[71,0,71,1],[55,0,55,3],[66,2,67,3],[91,0,91,9],[91,10,91,20],[63,0,63,9],[63,10,63,20],[62,0,62,1],[62,2,62,3],[85,2,85,3],[77,0,77,1],[89,0,89,1],[89,2,89,3],[90,0,90,1],[90,2,90,3],[69,0,69,1],[69,2,69,3],[73,0,73,1],[75,0,75,1],[72,0,72,1],[71,2,71,3],[76,2,76,3],[68,0,68,1],[68,2,68,3],[75,2,75,3],[73,2,73,3],[76,0,76,1],[85,0,85,1],[83,0,83,3],[84,0,84,3],[86,0,86,1],[86,2,86,3],[87,0,87,1],[87,2,87,3],[88,0,88,1],[0,13,0,22],[0,0,0,12],[64,13,64,22],[64,0,64,12],[65,13,65,22],[65,0,65,12],[36,0,36,12],[36,13,36,22],[37,13,37,22],[37,0,37,12],[1,14,1,19],[2,13,4,22],[4,0,4,8],[3,2,3,8],[2,2,2,8],[1,9,4,12],[5,0,5,12],[5,13,5,22],[8,13,8,22],[38,4,38,6],[38,7,38,9],[38,10,38,12],[33,0,33,1],[33,2,33,3],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[15,2,15,3],[15,0,15,1],[13,0,13,1],[19,0,19,1],[38,0,39,1],[38,2,39,3],[35,0,35,9],[38,13,38,15],[38,16,38,18],[38,19,38,21],[35,10,35,20],[10,16,10,18],[13,2,13,3],[19,2,19,3],[16,2,16,3],[77,2,77,3],[78,0,78,1],[78,2,78,3],[9,0,9,12],[6,0,7,12],[6,13,7,22],[9,13,9,22],[8,0,8,12],[40,2,40,3],[66,13,66,15],[66,16,66,18],[66,19,66,21],[40,0,40,1],[42,2,42,3],[43,0,43,1],[43,2,43,3],[45,2,45,3],[47,0,47,1],[59,2,59,3],[52,0,52,3],[74,2,74,3]]}
["TITLE I PROGRAM WORKSHEET (SWP and TA) ",null,null,null,null,null,null,null,null,null,null,null,null,"TITLE I PROGRAM WORKSHEET (SWP and TA) "]
["School Name:",null,{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"503"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 1",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 1"]
[{"$f":"'Data Analysis'!A62","v":"Math"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!A62","v":"Math"}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"'Priority Area 1'!A10:I10","v":"Problem-based Learning"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 1'!A10","v":"Problem-based Learning"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A13","v":"1) Teachers will establish on a daily basis the norms for students to work collaboratively in pairs or small groups in order to gain profiency of the standards contained in each lesson."},null,"Select from drop down menu - you may select more than one\nSchoolwide Reform Strategies (TA & SWP)\nActivities for children experiencing difficulty",null,"Instructional Books and Periodicals",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-62-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":0}]
[{"$f":"'Priority Area 1'!A14","v":"2) On a daily basis, teachers will incorporate the Eight Standards of Mathematical Practice to address different learning styles  to properly model all elements of the math standards."},null,"Activities for children experiencing difficulty\nSchoolwide Reform Strategies (TA & SWP)\nHigh-quality and ongoing PD for teachers, principals, and paras - (TA & SWP)",null,"Instructional Computer Software",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-53-05-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 1'!A15","v":"3) Teachers will explore with the students what they already know about the math problems daily through the use of Number Talks."},null,"Schoolwide Reform Strategies (TA & SWP)\nStrategies to attract teachers that meet state determined professional qualifications to high-need schools\nActivities for children experiencing difficulty",null,"Instructional Equipment ",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-61-92-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A16","v":"4) When addressing a new concept or standard, teachers will ask students about the possible ways to solve the problem through Math Talks, probing questions and polling questions."},null,"Schoolwide Reform Strategies (TA & SWP)\nActivities for children experiencing difficulty",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-53-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A17","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A18","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A19","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A20","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A21","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A22","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A23","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A26:F26","v":"12) Department chairs will offer ongoing training to teachers on collaborative planning to design common projects that would allow the students to work collaboratively in order to improve their understadning of math concepts"},null,null,null,"PL Stipends",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-12-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A27:F27","v":"13) Department chairs will offer ongoing training to teachers on how to create problem(s) that will be a real-world situation that will have students exhibiting their mathematical compentencies and behaviors for the mastery of learning."},null,null,null,"PL Stipends",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-12-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A28:F28","v":"14) Department Chair/Master teacher will offer ongoing training to teachers on how to plan instruction that begins with a problem and allows students the opportunity to grapple with the mathematics throughout the work period."},null,null,null,"PL Stipends",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-12-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A29:F29","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G28+J28+M28+P28+S28+V28","v":0}]
[{"$f":"'Priority Area 1'!A30:F30","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G29+J29+M29+P29+S29+V29","v":0}]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A33:F33","v":"17) The school will provide stakeholders information and opportunities to give input, feedback, in request resources to assist their children at home with math content and to help with their child's transition to the next grade level; translations will be made available based on needs/requests (stakeholder input meetings, annual meeting, curriculum night, core content nights, CSIP, compact and policy development, parent/teacher conferences, email, website)."},null,"You may select more than one component from the following components - \nComponents 1-13 are required\n1) Convene a Title I Annual public meeting\n1) Convene a Title I Annual public meeting",null,"PFE Facilitator Extra Activity ",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E31),VLOOKUP(E31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"204-42-17-00-301204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H31),VLOOKUP(H31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K31),VLOOKUP(K31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N31),VLOOKUP(N31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q31),VLOOKUP(Q31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T31),VLOOKUP(T31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A34:F34","v":"18) During faculty meetings, the Math department chairpersons will provide training to teachers on specific math strategies/resources that parents can use  to reinforce math skills at home with their children."},null,"4) Provide timely information to parents through various methods\n8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress",null,"PFE Supplies",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E32),VLOOKUP(E32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"204-42-53-00-301204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H32),VLOOKUP(H32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K32),VLOOKUP(K32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N32),VLOOKUP(N32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q32),VLOOKUP(Q32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T32),VLOOKUP(T32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A35:F35","v":"19) The school will provide information on the school website on a monthly basis for parents to help their children at home to reinforce math skills."},null,"8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress",null,"PFE Supplies",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E33),VLOOKUP(E33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"204-42-53-00-301204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H33),VLOOKUP(H33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K33),VLOOKUP(K33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N33),VLOOKUP(N33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q33),VLOOKUP(Q33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T33),VLOOKUP(T33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A36:F36","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E34),VLOOKUP(E34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H34),VLOOKUP(H34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K34),VLOOKUP(K34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N34),VLOOKUP(N34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q34),VLOOKUP(Q34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T34),VLOOKUP(T34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G34+J34+M34+P34+S34+V34","v":0}]
[{"$f":"'Priority Area 1'!A37:F37","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E35),VLOOKUP(E35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H35),VLOOKUP(H35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K35),VLOOKUP(K35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N35),VLOOKUP(N35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q35),VLOOKUP(Q35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T35),VLOOKUP(T35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #1:",{"$f":"SUM(W13:W35)","v":0}]
["Improvement Strategy #2",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #2"]
[{"$f":"'Priority Area 1'!A39","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 1'!A39","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A42:F42","v":"1) Teachers will provide tutorial on a weekly basis and during the summer to struggling and underachieving students in order to remediate gaps in learning, reinforce currently taught standards, and promote critical thinking skills through Polya's Problem Solving Process, Newman's Prompt, Multiple Representations, and other proven remediation techniques"},null,"Select from drop down menu - you may select more than one\nSchoolwide Reform Strategies (TA & SWP)\nStrategies to attract teachers that meet state determined professional qualifications to high-need schools",null,"Transportation Bus Driver Extra Activity",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-56-17-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G41+J41+M41+P41+S41+V41","v":0}]
[{"$f":"'Priority Area 1'!A43:F43","v":"2) Teachers will use data from the pre-algebra assessment to identify specific skills of the bottom 10% of 9th and 10th grade students in order to re-teach these skills on a weekly basis to bring them up to grade level."},null,"Strategies to attract teachers that meet state determined professional qualifications to high-need schools\nActivities for children experiencing difficulty",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-53-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A44:F44","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A45:F45","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A46:F46","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A47:F47","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G50+J50+M50+P50+S50+V50","v":0}]
[{"$f":"'Priority Area 1'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G51+J51+M51+P51+S51+V51","v":0}]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A55:F55","v":"12) Department chairs will provide ongoing Professional Learning opportunities to teachers on Polya's Problem Solving Process, Newman's Prompt, Multiple Representations, and other proven remediation techniques."},null,null,null,"PL Substitutes for Certified Teacher",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-16-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G53+J53+M53+P53+S53+V53","v":0}]
[{"$f":"'Priority Area 1'!A56:F56","v":"13) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A62:F62","v":"17) The administration will notify the parents on an ongoing basis of the Afterschool Tutorial through robocalls, website, email, and letters."},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E59),VLOOKUP(E59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H59),VLOOKUP(H59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K59),VLOOKUP(K59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N59),VLOOKUP(N59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q59),VLOOKUP(Q59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T59),VLOOKUP(T59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G59+J59+M59+P59+S59+V59","v":0}]
[{"$f":"'Priority Area 1'!A63:F63","v":"18) The school will offer training to parents on math strategies in order for parents to assist their child at home."},null,"3) Involve parents in an organized, ongoing, and timely way in the planning, review, and improvement of Title I programs and Schoolwide program plans\n8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E60),VLOOKUP(E60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H60),VLOOKUP(H60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K60),VLOOKUP(K60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N60),VLOOKUP(N60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q60),VLOOKUP(Q60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T60),VLOOKUP(T60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A64:F64","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E61),VLOOKUP(E61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H61),VLOOKUP(H61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K61),VLOOKUP(K61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N61),VLOOKUP(N61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q61),VLOOKUP(Q61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T61),VLOOKUP(T61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A65:F65","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E62),VLOOKUP(E62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H62),VLOOKUP(H62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K62),VLOOKUP(K62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N62),VLOOKUP(N62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q62),VLOOKUP(Q62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T62),VLOOKUP(T62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A66:F66","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E63),VLOOKUP(E63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H63),VLOOKUP(H63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K63),VLOOKUP(K63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N63),VLOOKUP(N63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q63),VLOOKUP(Q63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T63),VLOOKUP(T63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #2:",{"$f":"SUM(W41:W63)","v":0}]
["Improvement Strategy #3",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #3"]
[{"$f":"'Priority Area 1'!A68","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 1'!A68","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A71:F71","v":"1)"},null,"Select from drop down menu - you may select more than one",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G69+J69+M69+P69+S69+V69","v":0}]
[{"$f":"'Priority Area 1'!A72:F72","v":"2)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A73:F73","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A74:F74","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G72+J72+M72+P72+S72+V72","v":0}]
[{"$f":"'Priority Area 1'!A75:F75","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A76:F76","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A77:F77","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A78:F78","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A79:F79","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G78+J78+M78+P78+S78+V78","v":0}]
[{"$f":"'Priority Area 1'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G79+J79+M79+P79+S79+V79","v":0}]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G81+J81+M81+P81+S81+V81","v":0}]
[{"$f":"'Priority Area 1'!A85:F85","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G84+J84+M84+P84+S84+V84","v":0}]
[{"$f":"'Priority Area 1'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G85+J85+M85+P85+S85+V85","v":0}]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A91:F91","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E87),VLOOKUP(E87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H87),VLOOKUP(H87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K87),VLOOKUP(K87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N87),VLOOKUP(N87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q87),VLOOKUP(Q87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T87),VLOOKUP(T87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G87+J87+M87+P87+S87+V87","v":0}]
[{"$f":"'Priority Area 1'!A92:F92","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E88),VLOOKUP(E88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H88),VLOOKUP(H88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K88),VLOOKUP(K88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N88),VLOOKUP(N88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q88),VLOOKUP(Q88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T88),VLOOKUP(T88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A93:F93","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E89),VLOOKUP(E89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H89),VLOOKUP(H89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K89),VLOOKUP(K89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N89),VLOOKUP(N89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q89),VLOOKUP(Q89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T89),VLOOKUP(T89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A94:F94","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E90),VLOOKUP(E90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H90),VLOOKUP(H90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K90),VLOOKUP(K90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N90),VLOOKUP(N90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q90),VLOOKUP(Q90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T90),VLOOKUP(T90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G90+J90+M90+P90+S90+V90","v":0}]
[{"$f":"'Priority Area 1'!A95:F95","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E91),VLOOKUP(E91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H91),VLOOKUP(H91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K91),VLOOKUP(K91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N91),VLOOKUP(N91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q91),VLOOKUP(Q91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T91),VLOOKUP(T91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G91+J91+M91+P91+S91+V91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #3:",{"$f":"SUM(W69:W91)","v":0}]

{"sheet":"Priority Area 2","index":20,"n_rows":106,"n_cols":52,"rows_kept":106,"cut":false,"hidden":false,"merged":[[101,0,101,9],[102,0,102,9],[103,0,103,9],[104,0,104,9],[105,0,105,9],[106,0,106,9],[95,0,95,9],[96,0,96,9],[97,0,97,9],[98,0,98,9],[99,0,99,9],[100,0,100,9],[88,0,88,5],[88,6,88,7],[88,8,88,9],[89,0,89,5],[90,0,90,5],[90,10,92,10],[91,0,91,5],[92,0,92,5],[81,0,81,5],[81,6,81,7],[81,8,81,9],[82,0,82,5],[83,0,83,5],[83,10,85,10],[84,0,84,5],[85,0,85,5],[70,10,78,10],[71,0,71,5],[72,0,72,5],[73,0,73,5],[74,0,74,5],[75,0,75,5],[76,0,76,5],[77,0,77,5],[78,0,78,5],[66,0,66,9],[68,0,69,5],[68,6,68,7],[68,8,68,9],[70,0,70,5],[59,0,59,5],[59,6,59,7],[59,8,59,9],[60,0,60,5],[61,0,61,5],[67,6,67,8],[67,0,67,5],[64,0,64,5],[65,0,65,5],[61,10,63,10],[62,0,62,5],[63,0,63,5],[52,0,52,5],[52,6,52,7],[52,8,52,9],[53,0,53,5],[54,0,54,5],[54,10,56,10],[55,0,55,5],[56,0,56,5],[58,0,58,5],[32,0,32,5],[38,6,38,8],[38,0,38,5],[41,10,49,10],[42,0,42,5],[43,0,43,5],[44,0,44,5],[45,0,45,5],[46,0,46,5],[47,0,47,5],[48,0,48,5],[49,0,49,5],[23,6,23,7],[10,0,11,5],[10,6,10,7],[10,8,10,9],[32,10,34,10],[33,0,33,5],[34,0,34,5],[23,8,23,9],[24,0,24,5],[25,0,25,5],[25,10,27,10],[26,0,26,5],[27,0,27,5],[11,10,20,10],[12,0,12,5],[13,0,13,5],[14,0,14,5],[15,0,15,5],[16,0,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[30,0,30,5],[9,6,9,9],[9,0,9,5],[0,0,0,9],[1,0,1,9],[2,0,3,1],[2,2,3,9],[4,0,4,1],[4,2,5,9],[5,0,5,1],[6,0,6,1],[6,2,6,9],[7,0,7,9],[8,0,8,9],[79,0,79,5],[80,0,80,5],[86,0,86,5],[87,0,87,5],[93,0,93,5],[94,0,94,5],[21,0,21,5],[22,0,22,5],[28,0,28,5],[29,0,29,5],[35,0,35,5],[36,0,36,5],[50,0,50,5],[51,0,51,5],[57,0,57,5],[23,0,23,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[41,0,41,5],[30,6,30,7],[30,8,30,9],[31,0,31,5]]}
["PRIORITY AREA 2,  IMPROVEMENT STRATEGIES, AND MONITORING CYCLE (Review - Reflect - Refine)"]
["PLAN:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["Priority Area 2",null,{"$f":"'Data Analysis'!A66","v":"Science"}]
[]
["*SMART Goal with Performance Measures",null,"By the end of the 2017-18 school year, we will improve student mastery of academically rigorous learning standards in 9th grade biology as measured by: (1) Increase in the percentage of students scoring developing or higher on the GA Milestones End of Course by 6% (2) meeting or exceeding student growth projections on classroom summative and formative pre and post common assessments"]
["* Student-Focused, Monitored, Aligned/Actionable, Results-Oriented, Time bound"]
["DCSD Strategic Plan Goal",null,"DCSD Goal Area    I: Student Success with Equity and Access",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and select the area of the DCSD Strategic Plan from the drop down menu","DCSD Goal Area    I: Student Success with Equity and Access","DCSD Goal Area   II: Stakeholder Engagement","DCSD Goal Area  III: Staff Efficacy and Excellence","DCSD Goal Area IV:  Internal and External Communications","DCSD Goal Area  V:  Organizational Effectiveness and Efficiency"]
["DO:  School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["IMPROVEMENT STRATEGY #1"]
["Project-based Learning and Implement Visual Literacy",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1) Teachers will teach students to \"read\" visual texts such as graphs, maps, infographics, etc. on a daily basis.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 2'!W13","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and hold the CTRL tab down to select one or more options from the drop down menu.","Title I - Improving the Academic Achievement of the Disadvantaged","Title I - State Priority School","Title I - State Focus School","Magnet","Not Applicable"]
["2) Teachers will have students to \"read\" visual texts and have them to decode, interpret, create, question, challenge\nand evaluate in writing  to increase comprehension of science concepts on a daily basis.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 2'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) Teachers will increase the availability of informational and visual texts to students and provide opportunitues to obtain evidence, analyze data, draw conclusions, and justify their reasoning of  science concepts.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 2'!W15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W16","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W17","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W19","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W20","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W22","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W23","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I  Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12) Department chair/Master Teachers will provide ongoing professional learning to teachers on how to integrate the Eight Standards of Mathematical Practice and the Science and Engineering Practices to improve student understanding of the science and math standards.",null,null,null,null,null,"Department Chairs",null,{"$f":"'Title I Program Worksheet 2'!W25","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13) Department chair/Master Teachers  will offer ongoing training to teachers on the use of informational and visual texts during science instruction to improve student comprehension of the science standards.",null,null,null,null,null,"Department Chairs",null,{"$f":"'Title I Program Worksheet 2'!W26","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W27","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W28","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W29","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify parental engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17) The School will provide stakeholders information and opportunities to give input, feedback, in request resources to assist their children at home with science content and to help with their child's transition to the next grade level; (stakeholder input meetings, annual meeting, curriculum night, core content nights, CSIP, compact and policy development, parent/teacher conferences, email, website).",null,null,null,null,null,"Administration/Teachers",null,{"$f":"'Title I Program Worksheet 2'!W31","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18) During faculty meetings, the Science department chairperson/Master Teacher will provide ongoing training to teachers on specific science and applicable math strategies/resources that parents can use  to reinforce both math and science skills at home with their children.",null,null,null,null,null,"Department Chairs",null,{"$f":"'Title I Program Worksheet 2'!W32","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19) The school will provide information on the school website on a monthly basis for parents to help their children at home to reinforce science skills.",null,null,null,null,null,"Administration/Teachers",null,{"$f":"'Title I Program Worksheet 2'!W33","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W35","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #2"]
["Afterschool Tutorial",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1) Teachers will provide tutorial on a weekly basis and during the summer  to struggling and underachieving students in order to remediate gaps in learning, reinforce currently taught standards, and promote critical thinking skills through the use of the  Science and Engineering Practices, Polya's Problem Solving Process, and other proven remediation techniques.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 2'!W41","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2) Teachers will use data from the Biology/Chemistry assessments to identify specific skills of the bottom 10% of 9th and 10th grade students in order to re-teach these skills on a weekly basis to bring them up to grade level.",null,null,null,null,null,"Administration/Teachers",null,{"$f":"'Title I Program Worksheet 2'!W42","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W43","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W44","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W45","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W46","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W47","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W48","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W49","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W50","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W51","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12) Department Chair/Master Teacher will provide Professional Learning opportunities to teachers on through the use of the  Science and Engineering Practices, Polya's Problem Solving Process, and other proven remediation techniques.",null,null,null,null,null,"Department Chairs/Master Chair",null,{"$f":"'Title I Program Worksheet 2'!W53","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W54","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W55","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W56","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W57","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I  Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17) The administration will notify the parents of the Afterschool Tutorial through robocalls, website, email, and letters.",null,null,null,null,null,"Administration",null,{"$f":"'Title I Program Worksheet 2'!W59","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18) Participate in monitoring the students progress through active intereaction and communication with the teacher and child.",null,null,null,null,null,"Teachers",null,{"$f":"'Title I Program Worksheet 2'!W60","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W61","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W62","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W63","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W69","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W70","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W71","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W72","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W73","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W74","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W75","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W76","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W77","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W78","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W79","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W81","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W82","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W83","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W84","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W85","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W87","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W88","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W89","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W90","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W91","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Review and Reflect:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make based upon the outcomes of the strategy implementation (ACT)."]
["How will you determine whether the strategies led to reaching the SMART Goal? (Include formative, benchmark, and summative data as appropriate.)"]
["Student MAPS pretest and posttest data will be measured and GA Milestones Biology End of Course."]
["What data will be used to determine whether the improvement strategies were deployed with fidelity?"]
["GA Milestones End of Course, Formative Assessments, Summative Assessments, teacher surveys, Departmental Data Talks and CCRPI."]
["What does the data/evidence show regarding the results of the implemented strategies? "]
["Review, Reflect, and Refine 1 - Based on results evidenced August through November,  should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 2 - Based on results evidenced December through February,  should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 3 - Based on results evidenced through the end-of-year,  should strategies be changed? If so, how?"]

{"sheet":"Title I Program Worksheet 2","index":21,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[0,0,0,12],[10,13,10,15],[0,13,0,22],[5,13,5,22],[6,0,7,12],[1,0,1,1],[1,2,1,6],[2,0,2,1],[10,0,11,1],[10,2,11,3],[10,4,10,6],[10,7,10,9],[10,10,10,12],[3,0,3,1],[10,19,10,21],[1,20,1,21],[1,14,1,19],[1,9,4,12],[2,2,2,8],[3,2,3,8],[4,0,4,8],[8,0,8,12],[8,13,8,22],[9,0,9,12],[19,0,19,1],[19,2,19,3],[20,0,20,1],[20,2,20,3],[23,0,23,3],[24,0,24,3],[17,0,17,1],[17,2,17,3],[18,0,18,1],[18,2,18,3],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[16,0,16,1],[16,2,16,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[12,0,12,1],[12,2,12,3],[31,2,31,3],[32,0,32,1],[32,2,32,3],[38,7,38,9],[25,0,25,3],[26,0,26,3],[29,0,29,1],[29,2,29,3],[30,0,30,1],[30,2,30,3],[27,0,27,3],[28,0,28,3],[33,0,33,1],[33,2,33,3],[34,0,34,1],[34,2,34,3],[57,2,57,3],[46,0,46,1],[46,2,46,3],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[45,0,45,1],[45,2,45,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[55,0,55,3],[56,0,56,3],[51,0,51,3],[52,0,52,3],[53,0,53,3],[54,0,54,3],[68,0,68,1],[68,2,68,3],[69,0,69,1],[69,2,69,3],[70,0,70,1],[70,2,70,3],[66,0,67,1],[66,2,67,3],[66,4,66,6],[91,0,91,12],[74,0,74,1],[74,2,74,3],[75,0,75,1],[75,2,75,3],[76,0,76,1],[76,2,76,3],[71,0,71,1],[71,2,71,3],[72,0,72,1],[72,2,72,3],[73,0,73,1],[73,2,73,3],[77,0,77,1],[77,2,77,3],[78,0,78,1],[78,2,78,3],[83,0,83,3],[84,0,84,3],[89,0,89,1],[89,2,89,3],[90,0,90,1],[90,2,90,3],[86,0,86,1],[86,2,86,3],[87,0,87,1],[87,2,87,3],[88,0,88,1],[88,2,88,3],[79,0,79,3],[80,0,80,3],[81,0,81,3],[82,0,82,3],[85,0,85,1],[85,2,85,3],[38,19,38,21],[66,13,66,15],[40,0,40,1],[40,2,40,3],[41,0,41,1],[41,2,41,3],[42,0,42,1],[42,2,42,3],[38,0,39,1],[38,2,39,3],[38,4,38,6],[61,0,61,1],[61,2,61,3],[62,0,62,1],[62,2,62,3],[66,7,66,9],[66,10,66,12],[58,0,58,1],[58,2,58,3],[59,0,59,1],[59,2,59,3],[60,0,60,1],[60,2,60,3],[57,0,57,1],[66,16,66,18],[66,19,66,21],[38,10,38,12],[31,0,31,1],[91,13,91,20],[2,13,4,22],[65,13,65,22],[6,13,7,22],[9,13,9,22],[64,0,64,12],[65,0,65,12],[36,0,36,12],[37,0,37,12],[5,0,5,12],[36,13,36,22],[37,13,37,22],[64,13,64,22],[63,13,63,20],[63,0,63,12],[35,13,35,20],[35,0,35,12],[10,16,10,18],[38,13,38,15],[38,16,38,18]]}
["TITLE I PROGRAM WORKSHEET 2 (SWP and TA)",null,null,null,null,null,null,null,null,null,null,null,null,"TITLE I PROGRAM WORKSHEET 2 (SWP and TA)"]
["School Name:",null,{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"503"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 2",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 2"]
[{"$f":"'Data Analysis'!A66","v":"Science"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!A66","v":"Science"}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"'Priority Area 2'!A10:I10","v":"Project-based Learning and Implement Visual Literacy"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 2'!A10","v":"Project-based Learning and Implement Visual Literacy"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A13","v":"1) Teachers will teach students to \"read\" visual texts such as graphs, maps, infographics, etc. on a daily basis."},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Books and Periodicals",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-62-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":0}]
[{"$f":"'Priority Area 2'!A14","v":"2) Teachers will have students to \"read\" visual texts and have them to decode, interpret, create, question, challenge\nand evaluate in writing  to increase comprehension of science concepts on a daily basis."},null,"Activities for children experiencing difficulty",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-53-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 2'!A15","v":"3) Teachers will increase the availability of informational and visual texts to students and provide opportunitues to obtain evidence, analyze data, draw conclusions, and justify their reasoning of  science concepts."},null,"Activities for children experiencing difficulty",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-53-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A16","v":"4) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A17","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A18","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A19","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A20","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A21","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A22","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A23","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A26:F26","v":"12) Department chair/Master Teachers will provide ongoing professional learning to teachers on how to integrate the Eight Standards of Mathematical Practice and the Science and Engineering Practices to improve student understanding of the science and math standards."},null,null,null,"PL Stipends",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-12-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A27:F27","v":"13) Department chair/Master Teachers  will offer ongoing training to teachers on the use of informational and visual texts during science instruction to improve student comprehension of the science standards."},null,null,null,"PL Contracted Services",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-95-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A28:F28","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A29:F29","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A30:F30","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A33:F33","v":"17) The School will provide stakeholders information and opportunities to give input, feedback, in request resources to assist their children at home with science content and to help with their child's transition to the next grade level; (stakeholder input meetings, annual meeting, curriculum night, core content nights, CSIP, compact and policy development, parent/teacher conferences, email, website)."},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,"PFE Facilitator Extra Activity ",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E31),VLOOKUP(E31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"204-42-17-00-301204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H31),VLOOKUP(H31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K31),VLOOKUP(K31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N31),VLOOKUP(N31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q31),VLOOKUP(Q31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T31),VLOOKUP(T31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A34:F34","v":"18) During faculty meetings, the Science department chairperson/Master Teacher will provide ongoing training to teachers on specific science and applicable math strategies/resources that parents can use  to reinforce both math and science skills at home with their children."},null,"4) Provide timely information to parents through various methods\n8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress\n6) Provide for parent comments and feedback on the content of the Schoolwide program plan",null,"PFE Supplies",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E32),VLOOKUP(E32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"204-42-53-00-301204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H32),VLOOKUP(H32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K32),VLOOKUP(K32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N32),VLOOKUP(N32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q32),VLOOKUP(Q32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T32),VLOOKUP(T32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A35:F35","v":"19) The school will provide information on the school website on a monthly basis for parents to help their children at home to reinforce science skills."},null,"8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress\n6) Provide for parent comments and feedback on the content of the Schoolwide program plan",null,"PFE Supplies",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E33),VLOOKUP(E33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"204-42-53-00-301204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H33),VLOOKUP(H33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K33),VLOOKUP(K33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N33),VLOOKUP(N33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q33),VLOOKUP(Q33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T33),VLOOKUP(T33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A36:F36","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E34),VLOOKUP(E34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H34),VLOOKUP(H34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K34),VLOOKUP(K34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N34),VLOOKUP(N34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q34),VLOOKUP(Q34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T34),VLOOKUP(T34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A37:F37","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E35),VLOOKUP(E35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H35),VLOOKUP(H35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K35),VLOOKUP(K35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N35),VLOOKUP(N35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q35),VLOOKUP(Q35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T35),VLOOKUP(T35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #1:",{"$f":"SUM(W13:W35)","v":0}]
["Improvement Strategy #2",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #2"]
[{"$f":"'Priority Area 2'!A39:I39","v":"Afterschool Tutorial"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 2'!A39","v":"Afterschool Tutorial"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A42:F42","v":"1) Teachers will provide tutorial on a weekly basis and during the summer  to struggling and underachieving students in order to remediate gaps in learning, reinforce currently taught standards, and promote critical thinking skills through the use of the  Science and Engineering Practices, Polya's Problem Solving Process, and other proven remediation techniques."},null,"Select from drop down menu\nSchoolwide Reform Strategies (TA & SWP)\nStrategies to attract teachers that meet state determined professional qualifications to high-need schools",null,"Transportation Bus Driver Extra Activity",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-56-17-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G41+J41+M41+P41+S41+V41","v":0}]
[{"$f":"'Priority Area 2'!A43:F43","v":"2) Teachers will use data from the Biology/Chemistry assessments to identify specific skills of the bottom 10% of 9th and 10th grade students in order to re-teach these skills on a weekly basis to bring them up to grade level."},null,"Strategies to attract teachers that meet state determined professional qualifications to high-need schools\nTransition Activities (PreK-K; 5th-6th; 8th-9th)",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-38-53-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A44:F44","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A45:F45","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A46:F46","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A47:F47","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A55:F55","v":"12) Department Chair/Master Teacher will provide Professional Learning opportunities to teachers on through the use of the  Science and Engineering Practices, Polya's Problem Solving Process, and other proven remediation techniques."},null,null,null,"PL Substitutes for Certified Teacher",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":"204-44-16-00-400204-503-1750"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A56:F56","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A62:F62","v":"17) The administration will notify the parents of the Afterschool Tutorial through robocalls, website, email, and letters."},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E59),VLOOKUP(E59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H59),VLOOKUP(H59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K59),VLOOKUP(K59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N59),VLOOKUP(N59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q59),VLOOKUP(Q59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T59),VLOOKUP(T59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A63:F63","v":"18) Participate in monitoring the students progress through active intereaction and communication with the teacher and child."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E60),VLOOKUP(E60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H60),VLOOKUP(H60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K60),VLOOKUP(K60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N60),VLOOKUP(N60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q60),VLOOKUP(Q60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T60),VLOOKUP(T60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A64:F64","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E61),VLOOKUP(E61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H61),VLOOKUP(H61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K61),VLOOKUP(K61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N61),VLOOKUP(N61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q61),VLOOKUP(Q61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T61),VLOOKUP(T61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A65:F65","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E62),VLOOKUP(E62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H62),VLOOKUP(H62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K62),VLOOKUP(K62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N62),VLOOKUP(N62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q62),VLOOKUP(Q62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T62),VLOOKUP(T62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A66:F66","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E63),VLOOKUP(E63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H63),VLOOKUP(H63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K63),VLOOKUP(K63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N63),VLOOKUP(N63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q63),VLOOKUP(Q63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T63),VLOOKUP(T63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #2:",{"$f":"SUM(W41:W63)","v":0}]
["Improvement Strategy #3",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #3"]
[{"$f":"'Priority Area 2'!A68:I68","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 2'!A68","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A71:F71","v":"1)"},null,"Select from drop down menu",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G69+J69+M69+P69+S69+V69","v":0}]
[{"$f":"'Priority Area 2'!A72:F72","v":"2)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A73:F73","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A74:F74","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A75:F75","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A76:F76","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A77:F77","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A78:F78","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A79:F79","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G81+J81+M81+P81+S81+V81","v":0}]
[{"$f":"'Priority Area 2'!A85:F85","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A91:F91","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E87),VLOOKUP(E87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H87),VLOOKUP(H87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K87),VLOOKUP(K87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N87),VLOOKUP(N87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q87),VLOOKUP(Q87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T87),VLOOKUP(T87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G87+J87+M87+P87+S87+V87","v":0}]
[{"$f":"'Priority Area 2'!A92:F92","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E88),VLOOKUP(E88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H88),VLOOKUP(H88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K88),VLOOKUP(K88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N88),VLOOKUP(N88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q88),VLOOKUP(Q88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T88),VLOOKUP(T88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A93:F93","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E89),VLOOKUP(E89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H89),VLOOKUP(H89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K89),VLOOKUP(K89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N89),VLOOKUP(N89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q89),VLOOKUP(Q89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T89),VLOOKUP(T89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A94:F94","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E90),VLOOKUP(E90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H90),VLOOKUP(H90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K90),VLOOKUP(K90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N90),VLOOKUP(N90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q90),VLOOKUP(Q90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T90),VLOOKUP(T90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A95:F95","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E91),VLOOKUP(E91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H91),VLOOKUP(H91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K91),VLOOKUP(K91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N91),VLOOKUP(N91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q91),VLOOKUP(Q91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T91),VLOOKUP(T91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #3:",{"$f":"SUM(W69:W91)","v":0}]

{"sheet":"Priority Area 3","index":22,"n_rows":106,"n_cols":52,"rows_kept":106,"cut":false,"hidden":false,"merged":[[9,6,9,9],[9,0,9,5],[0,0,0,9],[1,0,1,9],[2,0,3,1],[2,2,3,9],[4,0,4,1],[4,2,5,9],[5,0,5,1],[6,0,6,1],[6,2,6,9],[7,0,7,9],[8,0,8,9],[23,0,23,5],[23,6,23,7],[10,0,11,5],[10,6,10,7],[10,8,10,9],[32,10,34,10],[33,0,33,5],[34,0,34,5],[23,8,23,9],[24,0,24,5],[25,0,25,5],[25,10,27,10],[26,0,26,5],[27,0,27,5],[11,10,20,10],[12,0,12,5],[13,0,13,5],[14,0,14,5],[15,0,15,5],[16,0,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[41,0,41,5],[30,0,30,5],[30,6,30,7],[30,8,30,9],[31,0,31,5],[32,0,32,5],[38,6,38,8],[38,0,38,5],[52,0,52,5],[52,6,52,7],[52,8,52,9],[53,0,53,5],[54,0,54,5],[54,10,56,10],[55,0,55,5],[56,0,56,5],[41,10,49,10],[42,0,42,5],[43,0,43,5],[44,0,44,5],[45,0,45,5],[46,0,46,5],[47,0,47,5],[48,0,48,5],[49,0,49,5],[60,0,60,5],[61,0,61,5],[67,6,67,8],[67,0,67,5],[64,0,64,5],[65,0,65,5],[61,10,63,10],[62,0,62,5],[63,0,63,5],[70,10,78,10],[71,0,71,5],[72,0,72,5],[73,0,73,5],[74,0,74,5],[75,0,75,5],[76,0,76,5],[77,0,77,5],[78,0,78,5],[70,0,70,5],[88,6,88,7],[88,8,88,9],[89,0,89,5],[90,0,90,5],[90,10,92,10],[91,0,91,5],[92,0,92,5],[81,0,81,5],[81,6,81,7],[81,8,81,9],[82,0,82,5],[83,0,83,5],[83,10,85,10],[84,0,84,5],[85,0,85,5],[101,0,101,9],[102,0,102,9],[103,0,103,9],[104,0,104,9],[105,0,105,9],[106,0,106,9],[95,0,95,9],[96,0,96,9],[97,0,97,9],[98,0,98,9],[99,0,99,9],[100,0,100,9],[79,0,79,5],[80,0,80,5],[86,0,86,5],[87,0,87,5],[93,0,93,5],[94,0,94,5],[21,0,21,5],[22,0,22,5],[28,0,28,5],[29,0,29,5],[35,0,35,5],[36,0,36,5],[57,0,57,5],[58,0,58,5],[50,0,50,5],[51,0,51,5],[88,0,88,5],[66,0,66,9],[68,0,69,5],[68,6,68,7],[68,8,68,9],[59,0,59,5],[59,6,59,7],[59,8,59,9]]}
["PRIORITY AREA 3,  IMPROVEMENT STRATEGIES, AND MONITORING CYCLE (Review - Reflect - Refine)"]
["PLAN:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["Priority Area 3",null,{"$f":"'Data Analysis'!A70","v":0}]
[]
["*SMART Goal with Performance Measures"]
["* Student-Focused, Monitored, Aligned/Actionable, Results-Oriented, Time bound"]
["DCSD Strategic Plan Goal",null,"Click here and select the area of the DCSD Strategic Plan from the dropdown menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key Indicators of Success -  Learning Pathway","Key Indicators of Success -  Community","Key Indicators of Success -  Culture Pathway","Key Indicators of Success -  Leadership Pathway","Click here and select the area of the MCS Strategic Plan 2016 from the drop down menu."]
["DO:  School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["IMPROVEMENT STRATEGY #1"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for school use)","Title I","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W13","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and hold the CTRL tab down to select one or more options from the drop down menu.","Title I - Improving the Academic Achievement of the Disadvantaged","Title I - State Priority School","Title I - State Focus School","Magnet","Not Applicable"]
["2)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W16","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W17","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W19","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W20","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W22","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W23","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W25","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W26","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W27","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W28","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W29","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I or Magnet Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W31","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W32","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W33","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W35","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #2"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1)  ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W41","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W42","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W43","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W44","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W45","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W46","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W47","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W48","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area I:  Personalized Learning","Area II:  Character, Service and Safety","Area III:  Parent, Family and Community","Area IV:  Educator and Organizational Excellence","Select Area of the GCS Strategic Plan 2016 from drop down menu"]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W49","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W50","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W51","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W53","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and select from drop down menu.","GCS Priority Plan","Title I","Magnet","GCS Prioriy School","African-American Male Achievement","Not Applicable"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W54","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W55","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W56","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W57","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W59","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W60","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W61","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W62","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W63","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W69","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W70","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W71","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W72","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W73","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W74","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W75","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W76","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W77","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W78","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W79","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W81","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W82","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W83","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W84","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W85","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W87","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W88","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W89","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W90","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 3'!W91","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Review and Reflect:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make based upon the outcomes of the strategy implementation (ACT)."]
["How will you determine whether the strategies led to reaching the SMART Goal? (Include formative, benchmark, and summative data as appropriate.)"]
[]
["What data will be used to determine whether the improvement strategies were deployed with fidelity?"]
[]
["What does the data/evidence show regarding the results of the implemented strategies? "]
["Review, Reflect, and Refine 1 - Based on results evidenced August through November,  should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 2 - Based on results evidenced December through February,  should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 3 - Based on results evidenced through the end-of-year,  should strategies be changed? If so, how?"]

{"sheet":"Priority Area 4","index":23,"n_rows":106,"n_cols":52,"rows_kept":106,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,0,1,9],[2,0,3,1],[2,2,3,9],[4,0,4,1],[4,2,5,9],[5,0,5,1],[11,10,20,10],[12,0,12,5],[13,0,13,5],[14,0,14,5],[15,0,15,5],[16,0,16,5],[6,0,6,1],[6,2,6,9],[7,0,7,9],[8,0,8,9],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[9,0,9,5],[9,6,9,8],[23,0,23,5],[23,6,23,7],[10,0,11,5],[10,6,10,7],[10,8,10,9],[32,10,34,10],[33,0,33,5],[34,0,34,5],[23,8,23,9],[24,0,24,5],[25,0,25,5],[25,10,27,10],[26,0,26,5],[27,0,27,5],[21,0,21,5],[22,0,22,5],[28,0,28,5],[29,0,29,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[41,0,41,5],[30,0,30,5],[30,6,30,7],[30,8,30,9],[31,0,31,5],[32,0,32,5],[38,6,38,8],[38,0,38,5],[35,0,35,5],[36,0,36,5],[41,10,49,10],[42,0,42,5],[43,0,43,5],[44,0,44,5],[45,0,45,5],[46,0,46,5],[47,0,47,5],[48,0,48,5],[49,0,49,5],[61,10,63,10],[62,0,62,5],[63,0,63,5],[52,0,52,5],[52,6,52,7],[52,8,52,9],[53,0,53,5],[54,0,54,5],[54,10,56,10],[55,0,55,5],[56,0,56,5],[70,10,78,10],[71,0,71,5],[72,0,72,5],[73,0,73,5],[74,0,74,5],[75,0,75,5],[76,0,76,5],[77,0,77,5],[78,0,78,5],[70,0,70,5],[88,8,88,9],[89,0,89,5],[90,0,90,5],[90,10,92,10],[91,0,91,5],[92,0,92,5],[81,0,81,5],[81,6,81,7],[81,8,81,9],[82,0,82,5],[83,0,83,5],[83,10,85,10],[84,0,84,5],[85,0,85,5],[87,0,87,5],[101,0,101,9],[102,0,102,9],[103,0,103,9],[104,0,104,9],[105,0,105,9],[106,0,106,9],[95,0,95,9],[96,0,96,9],[97,0,97,9],[98,0,98,9],[99,0,99,9],[100,0,100,9],[93,0,93,5],[94,0,94,5],[50,0,50,5],[51,0,51,5],[57,0,57,5],[58,0,58,5],[64,0,64,5],[65,0,65,5],[79,0,79,5],[80,0,80,5],[86,0,86,5],[88,0,88,5],[66,0,66,9],[68,0,69,5],[68,6,68,7],[68,8,68,9],[59,0,59,5],[59,6,59,7],[59,8,59,9],[60,0,60,5],[61,0,61,5],[67,6,67,8],[67,0,67,5],[88,6,88,7]]}
["PRIORITY AREA 4,  IMPROVEMENT STRATEGIES, AND MONITORING CYCLE (Review - Reflect - Refine)"]
["PLAN:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["Priority Area 4",null,{"$f":"'Data Analysis'!A74","v":0}]
[]
["*SMART Goal with Performance Measures"]
["* Student-Focused, Monitored, Aligned/Actionable, Results-Oriented, Time bound"]
["DCSD Strategic Plan Goal",null,"Click here and select the area of the DCSD Strategic Plan from the dropdown menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key Indicators of Success -  Learning Pathway","Key Indicators of Success -  Community","Key Indicators of Success -  Culture Pathway","Key Indicators of Success -  Leadership Pathway","Click here and select the area of the MCS Strategic Plan 2016 from the drop down menu."]
["DO:  School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["IMPROVEMENT STRATEGY #1"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1)  ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W13","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and hold the CTRL tab down to select one or more options from the drop down menu.","Title I - Improving the Academic Achievement of the Disadvantaged","Title I - State Priority School","Title I - State Focus School","Magnet","Not Applicable"]
["2) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W16","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W17","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W19","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W20","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W22","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W23","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I  Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W25","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W26","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W27","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W28","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W29","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I or Magnet Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W31","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W32","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W33","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W35","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #2"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1)  ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W41","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W42","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W43","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W44","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W45","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W46","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W47","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W48","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area I:  Personalized Learning","Area II:  Character, Service and Safety","Area III:  Parent, Family and Community","Area IV:  Educator and Organizational Excellence","Select Area of the GCS Strategic Plan 2016 from drop down menu"]
["9)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W49","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W50","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W51","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W53","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click here and select from drop down menu.","GCS Priority Plan","Title I","Magnet","GCS Prioriy School","African-American Male Achievement","Not Applicable"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W54","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W55","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W56","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W57","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W59","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W60","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W61","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W62","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W63","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"FOR TITLE I FOCUS AND PRIORITY SCHOOLS ONLY - Select Georgia Performance Standard"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["1) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W69","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W70","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W71","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W72","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W73","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W74","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["7) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W75","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["8) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W76","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9) ",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W77","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W78","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W79","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["12)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W81","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W82","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W83","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W84","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["16)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W85","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Supplemental Title I Funding Allocated to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I","Title I State Focus"]
["17)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W87","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W88","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W89","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["20)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W90","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 4'!W91","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Review and Reflect:  Continuous School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make based upon the outcomes of the strategy implementation (ACT)."]
["How will you determine whether the strategies led to reaching the SMART Goal? (Include formative, benchmark, and summative data as appropriate.)"]
[]
["What data will be used to determine whether the improvement strategies were deployed with fidelity?"]
[]
["What does the data/evidence show regarding the results of the implemented strategies? "]
["Review, Reflect, and Refine 1 - Based on results evidenced August through November,  should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 2 - Based on results evidenced December through February,  should strategies be changed? If so, how?"]
[]
["Review, Reflect, and Refine 3 - Based on results evidenced through the end-of-year,  should strategies be changed? If so, how?"]

{"sheet":"Title I Program Worksheet 3","index":24,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[10,13,10,15],[5,13,5,22],[9,13,9,22],[6,13,7,22],[8,13,8,22],[2,13,4,22],[1,0,1,1],[1,2,1,6],[2,0,2,1],[10,0,11,1],[10,2,11,3],[10,4,10,6],[10,7,10,9],[10,10,10,12],[3,0,3,1],[10,16,10,18],[10,19,10,21],[12,0,12,1],[12,2,12,3],[19,0,19,1],[19,2,19,3],[20,0,20,1],[20,2,20,3],[23,0,23,3],[24,0,24,3],[17,0,17,1],[17,2,17,3],[18,0,18,1],[18,2,18,3],[25,0,25,3],[26,0,26,3],[29,0,29,1],[29,2,29,3],[30,0,30,1],[30,2,30,3],[16,0,16,1],[16,2,16,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[38,0,39,1],[38,2,39,3],[38,4,38,6],[38,7,38,9],[38,10,38,12],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[45,0,45,1],[45,2,45,3],[40,0,40,1],[40,2,40,3],[41,0,41,1],[41,2,41,3],[42,0,42,1],[42,2,42,3],[62,2,62,3],[61,0,61,1],[61,2,61,3],[46,0,46,1],[46,2,46,3],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[58,2,58,3],[59,0,59,1],[59,2,59,3],[60,0,60,1],[60,2,60,3],[51,0,51,3],[52,0,52,3],[53,0,53,3],[54,0,54,3],[57,0,57,1],[57,2,57,3],[89,0,89,1],[89,2,89,3],[90,0,90,1],[90,2,90,3],[74,0,74,1],[74,2,74,3],[75,0,75,1],[75,2,75,3],[76,0,76,1],[76,2,76,3],[86,0,86,1],[86,2,86,3],[87,0,87,1],[87,2,87,3],[88,0,88,1],[88,2,88,3],[79,0,79,3],[80,0,80,3],[81,0,81,3],[82,0,82,3],[85,0,85,1],[85,2,85,3],[84,0,84,3],[77,2,77,3],[38,13,38,15],[38,16,38,18],[38,19,38,21],[66,13,66,15],[66,16,66,18],[66,19,66,21],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[27,0,27,3],[28,0,28,3],[33,0,33,1],[33,2,33,3],[34,0,34,1],[34,2,34,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[55,0,55,3],[56,0,56,3],[62,0,62,1],[58,0,58,1],[78,0,78,1],[78,2,78,3],[83,0,83,3],[64,0,64,12],[65,0,65,12],[71,0,71,1],[71,2,71,3],[72,0,72,1],[72,2,72,3],[73,0,73,1],[73,2,73,3],[68,0,68,1],[68,2,68,3],[69,0,69,1],[69,2,69,3],[70,0,70,1],[70,2,70,3],[66,0,67,1],[66,2,67,3],[66,4,66,6],[66,7,66,9],[66,10,66,12],[77,0,77,1],[0,0,0,12],[0,13,0,22],[1,20,1,21],[1,14,1,19],[91,13,91,20],[91,0,91,12],[36,13,36,22],[37,13,37,22],[64,13,64,22],[65,13,65,22],[35,0,35,12],[35,13,35,20],[63,0,63,12],[63,13,63,20],[37,0,37,12],[36,0,36,12],[5,0,5,12],[6,0,7,12],[8,0,8,12],[9,0,9,12],[2,2,2,8],[3,2,3,8],[1,9,4,12],[4,0,4,8]]}
["TITLE I PROGRAM WORKSHEET 3 (SWP and TA)",null,null,null,null,null,null,null,null,null,null,null,null,"TITLE I PROGRAM WORKSHEET 3 (SWP and TA)"]
["School Name:",null,{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"503"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 3",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 3"]
[{"$f":"'Data Analysis'!A70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!A70","v":0}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"'Priority Area 3'!A10:I10","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 3'!A10","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A13","v":"1)"},null,"Select from drop down menu - you may select more than one",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":0}]
[{"$f":"'Priority Area 3'!A14","v":"2)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 3'!A15","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A16","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A17","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A18","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A19","v":"7) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A20","v":"8) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A21","v":"9) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A22","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A23","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A26:F26","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G25+J25+M25+P25+S25+V25","v":0}]
[{"$f":"'Priority Area 3'!A27:F27","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G26+J26+M26+P26+S26+V26","v":0}]
[{"$f":"'Priority Area 3'!A28:F28","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G27+J27+M27+P27+S27+V27","v":0}]
[{"$f":"'Priority Area 3'!A29:F29","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G28+J28+M28+P28+S28+V28","v":0}]
[{"$f":"'Priority Area 3'!A30:F30","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G29+J29+M29+P29+S29+V29","v":0}]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A33:F33","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E31),VLOOKUP(E31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H31),VLOOKUP(H31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K31),VLOOKUP(K31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N31),VLOOKUP(N31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q31),VLOOKUP(Q31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T31),VLOOKUP(T31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G31+J31+M31+P31+S31+V31","v":0}]
[{"$f":"'Priority Area 3'!A34:F34","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E32),VLOOKUP(E32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H32),VLOOKUP(H32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K32),VLOOKUP(K32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N32),VLOOKUP(N32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q32),VLOOKUP(Q32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T32),VLOOKUP(T32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G32+J32+M32+P32+S32+V32","v":0}]
[{"$f":"'Priority Area 3'!A35:F35","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E33),VLOOKUP(E33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H33),VLOOKUP(H33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K33),VLOOKUP(K33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N33),VLOOKUP(N33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q33),VLOOKUP(Q33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T33),VLOOKUP(T33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G33+J33+M33+P33+S33+V33","v":0}]
[{"$f":"'Priority Area 3'!A36:F36","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E34),VLOOKUP(E34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H34),VLOOKUP(H34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K34),VLOOKUP(K34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N34),VLOOKUP(N34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q34),VLOOKUP(Q34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T34),VLOOKUP(T34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G34+J34+M34+P34+S34+V34","v":0}]
[{"$f":"'Priority Area 3'!A37:F37","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E35),VLOOKUP(E35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H35),VLOOKUP(H35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K35),VLOOKUP(K35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N35),VLOOKUP(N35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q35),VLOOKUP(Q35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T35),VLOOKUP(T35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G35+J35+M35+P35+S35+V35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #1:",{"$f":"SUM(W13:W35)","v":0}]
["Improvement Strategy #2",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #2"]
[{"$f":"'Priority Area 3'!A39:I39","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 3'!A39","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A42:F42","v":"1)  "},null,"Select from drop down menu - you may select more than one",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G41+J41+M41+P41+S41+V41","v":0}]
[{"$f":"'Priority Area 3'!A43:F43","v":"2) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A44:F44","v":"3) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A45:F45","v":"4) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A46:F46","v":"5) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A47:F47","v":"6) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A55:F55","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G53+J53+M53+P53+S53+V53","v":0}]
[{"$f":"'Priority Area 3'!A56:F56","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A62:F62","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E59),VLOOKUP(E59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H59),VLOOKUP(H59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K59),VLOOKUP(K59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N59),VLOOKUP(N59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q59),VLOOKUP(Q59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T59),VLOOKUP(T59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G59+J59+M59+P59+S59+V59","v":0}]
[{"$f":"'Priority Area 3'!A63:F63","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E60),VLOOKUP(E60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H60),VLOOKUP(H60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K60),VLOOKUP(K60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N60),VLOOKUP(N60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q60),VLOOKUP(Q60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T60),VLOOKUP(T60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A64:F64","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E61),VLOOKUP(E61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H61),VLOOKUP(H61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K61),VLOOKUP(K61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N61),VLOOKUP(N61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q61),VLOOKUP(Q61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T61),VLOOKUP(T61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A65:F65","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E62),VLOOKUP(E62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H62),VLOOKUP(H62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K62),VLOOKUP(K62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N62),VLOOKUP(N62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q62),VLOOKUP(Q62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T62),VLOOKUP(T62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A66:F66","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E63),VLOOKUP(E63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H63),VLOOKUP(H63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K63),VLOOKUP(K63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N63),VLOOKUP(N63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q63),VLOOKUP(Q63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T63),VLOOKUP(T63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #2:",{"$f":"SUM(W41:W63)","v":0}]
["Improvement Strategy #3",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #3"]
[{"$f":"'Priority Area 3'!A68:I68","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 3'!A68","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A71:F71","v":"1) "},null,"Select from drop down menu - you may select more than one",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G69+J69+M69+P69+S69+V69","v":0}]
[{"$f":"'Priority Area 3'!A72:F72","v":"2) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A73:F73","v":"3) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A74:F74","v":"4) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A75:F75","v":"5) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A76:F76","v":"6) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A77:F77","v":"7) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A78:F78","v":"8) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A79:F79","v":"9) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G81+J81+M81+P81+S81+V81","v":0}]
[{"$f":"'Priority Area 3'!A85:F85","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A91:F91","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E87),VLOOKUP(E87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H87),VLOOKUP(H87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K87),VLOOKUP(K87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N87),VLOOKUP(N87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q87),VLOOKUP(Q87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T87),VLOOKUP(T87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G87+J87+M87+P87+S87+V87","v":0}]
[{"$f":"'Priority Area 3'!A92:F92","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E88),VLOOKUP(E88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H88),VLOOKUP(H88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K88),VLOOKUP(K88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N88),VLOOKUP(N88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q88),VLOOKUP(Q88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T88),VLOOKUP(T88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A93:F93","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E89),VLOOKUP(E89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H89),VLOOKUP(H89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K89),VLOOKUP(K89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N89),VLOOKUP(N89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q89),VLOOKUP(Q89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T89),VLOOKUP(T89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A94:F94","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E90),VLOOKUP(E90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H90),VLOOKUP(H90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K90),VLOOKUP(K90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N90),VLOOKUP(N90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q90),VLOOKUP(Q90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T90),VLOOKUP(T90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A95:F95","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E91),VLOOKUP(E91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H91),VLOOKUP(H91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K91),VLOOKUP(K91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N91),VLOOKUP(N91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q91),VLOOKUP(Q91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T91),VLOOKUP(T91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #3:",{"$f":"SUM(W69:W91)","v":0}]

{"sheet":"Title I Program Worksheet 4","index":25,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[0,13,0,22],[1,20,1,21],[91,13,91,20],[91,0,91,12],[35,13,35,20],[36,13,36,22],[37,13,37,22],[64,13,64,22],[65,13,65,22],[65,0,65,12],[64,0,64,12],[63,0,63,12],[63,13,63,20],[38,7,38,9],[38,10,38,12],[36,0,36,12],[35,0,35,12],[37,0,37,12],[40,0,40,1],[40,2,40,3],[41,0,41,1],[41,2,41,3],[42,0,42,1],[42,2,42,3],[10,4,10,6],[10,7,10,9],[10,10,10,12],[3,0,3,1],[10,13,10,15],[1,2,1,6],[2,2,2,8],[3,2,3,8],[1,14,1,19],[4,0,4,8],[1,9,4,12],[5,13,5,22],[8,13,8,22],[2,13,4,22],[5,0,5,12],[9,0,9,12],[9,13,9,22],[8,0,8,12],[6,0,7,12],[6,13,7,22],[1,0,1,1],[2,0,2,1],[10,0,11,1],[10,2,11,3],[19,0,19,1],[19,2,19,3],[20,0,20,1],[20,2,20,3],[23,0,23,3],[24,0,24,3],[17,0,17,1],[17,2,17,3],[18,0,18,1],[18,2,18,3],[16,0,16,1],[16,2,16,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[12,0,12,1],[12,2,12,3],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[25,0,25,3],[26,0,26,3],[29,0,29,1],[29,2,29,3],[30,0,30,1],[30,2,30,3],[38,4,38,6],[46,0,46,1],[46,2,46,3],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[45,0,45,1],[45,2,45,3],[38,2,39,3],[38,0,39,1],[66,7,66,9],[66,10,66,12],[58,0,58,1],[58,2,58,3],[59,0,59,1],[59,2,59,3],[60,0,60,1],[60,2,60,3],[51,0,51,3],[52,0,52,3],[53,0,53,3],[54,0,54,3],[57,0,57,1],[57,2,57,3],[68,0,68,1],[68,2,68,3],[69,0,69,1],[69,2,69,3],[70,0,70,1],[70,2,70,3],[66,0,67,1],[66,2,67,3],[66,4,66,6],[85,2,85,3],[84,0,84,3],[74,0,74,1],[74,2,74,3],[75,0,75,1],[75,2,75,3],[76,0,76,1],[76,2,76,3],[71,0,71,1],[71,2,71,3],[72,0,72,1],[72,2,72,3],[73,0,73,1],[73,2,73,3],[10,16,10,18],[10,19,10,21],[38,13,38,15],[38,16,38,18],[38,19,38,21],[66,13,66,15],[66,16,66,18],[66,19,66,21],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[27,0,27,3],[28,0,28,3],[33,0,33,1],[33,2,33,3],[34,0,34,1],[34,2,34,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[55,0,55,3],[56,0,56,3],[89,0,89,1],[89,2,89,3],[90,0,90,1],[90,2,90,3],[61,0,61,1],[61,2,61,3],[62,0,62,1],[62,2,62,3],[77,0,77,1],[77,2,77,3],[78,0,78,1],[78,2,78,3],[83,0,83,3],[86,0,86,1],[86,2,86,3],[87,0,87,1],[87,2,87,3],[88,0,88,1],[88,2,88,3],[79,0,79,3],[80,0,80,3],[81,0,81,3],[82,0,82,3],[85,0,85,1]]}
["TITLE I PROGRAM WORKSHEET 4 (SWP and TA)",null,null,null,null,null,null,null,null,null,null,null,null,"TITLE I PROGRAM WORKSHEET 4 (SWP and TA)"]
["School Name:",null,{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"503"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 4",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 4"]
[{"$f":"'Data Analysis'!A74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!A74","v":0}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"'Priority Area 4'!A10:F10","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 4'!A10","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A13","v":"1)  "},null,"Select from drop down menu - you may select more than one",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":0}]
[{"$f":"'Priority Area 4'!A14","v":"2) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 4'!A15","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A16","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A17","v":"5) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A18","v":"6) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A19","v":"7) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A20","v":"8) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A21","v":"9) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A22","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A23","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A26:F26","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G25+J25+M25+P25+S25+V25","v":0}]
[{"$f":"'Priority Area 4'!A27:F27","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A28:F28","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A29:F29","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A30:F30","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A33:F33","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E31),VLOOKUP(E31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H31),VLOOKUP(H31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K31),VLOOKUP(K31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N31),VLOOKUP(N31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q31),VLOOKUP(Q31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T31),VLOOKUP(T31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G31+J31+M31+P31+S31+V31","v":0}]
[{"$f":"'Priority Area 4'!A34:F34","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E32),VLOOKUP(E32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H32),VLOOKUP(H32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K32),VLOOKUP(K32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N32),VLOOKUP(N32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q32),VLOOKUP(Q32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T32),VLOOKUP(T32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A35:F35","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E33),VLOOKUP(E33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H33),VLOOKUP(H33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K33),VLOOKUP(K33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N33),VLOOKUP(N33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q33),VLOOKUP(Q33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T33),VLOOKUP(T33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A36:F36","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E34),VLOOKUP(E34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H34),VLOOKUP(H34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K34),VLOOKUP(K34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N34),VLOOKUP(N34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q34),VLOOKUP(Q34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T34),VLOOKUP(T34,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A37:F37","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E35),VLOOKUP(E35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H35),VLOOKUP(H35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K35),VLOOKUP(K35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N35),VLOOKUP(N35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q35),VLOOKUP(Q35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T35),VLOOKUP(T35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #1:",{"$f":"SUM(W13:W35)","v":0}]
["Improvement Strategy #2",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #2"]
[{"$f":"'Priority Area 4'!A39","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 4'!A39","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A42:F42","v":"1)  "},null,"Select from drop down menu",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G41+J41+M41+P41+S41+V41","v":0}]
[{"$f":"'Priority Area 4'!A43:F43","v":"2) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A44:F44","v":"3) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A45:F45","v":"4) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A46:F46","v":"5) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A47:F47","v":"6) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A55:F55","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G53+J53+M53+P53+S53+V53","v":0}]
[{"$f":"'Priority Area 4'!A56:F56","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A62:F62","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E59),VLOOKUP(E59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H59),VLOOKUP(H59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K59),VLOOKUP(K59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N59),VLOOKUP(N59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q59),VLOOKUP(Q59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T59),VLOOKUP(T59,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G59+J59+M59+P59+S59+V59","v":0}]
[{"$f":"'Priority Area 4'!A63:F63","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E60),VLOOKUP(E60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H60),VLOOKUP(H60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K60),VLOOKUP(K60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N60),VLOOKUP(N60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q60),VLOOKUP(Q60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T60),VLOOKUP(T60,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A64:F64","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E61),VLOOKUP(E61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H61),VLOOKUP(H61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K61),VLOOKUP(K61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N61),VLOOKUP(N61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q61),VLOOKUP(Q61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T61),VLOOKUP(T61,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A65:F65","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E62),VLOOKUP(E62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H62),VLOOKUP(H62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K62),VLOOKUP(K62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N62),VLOOKUP(N62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q62),VLOOKUP(Q62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T62),VLOOKUP(T62,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A66:F66","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E63),VLOOKUP(E63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H63),VLOOKUP(H63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K63),VLOOKUP(K63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N63),VLOOKUP(N63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q63),VLOOKUP(Q63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T63),VLOOKUP(T63,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #2:",{"$f":"SUM(W41:W63)","v":0}]
["Improvement Strategy #3",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #3"]
[{"$f":"'Priority Area 4'!A68","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 4'!A68","v":"Type Improvement Strategy Here"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A71:F71","v":"1) "},null,"Select from drop down menu",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G69+J69+M69+P69+S69+V69","v":0}]
[{"$f":"'Priority Area 4'!A72:F72","v":"2) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A73:F73","v":"3) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A74:F74","v":"4) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A75:F75","v":"5) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A76:F76","v":"6) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A77:F77","v":"7) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A78:F78","v":"8) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A79:F79","v":"9) "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,{"$f":"G81+J81+M81+P81+S81+V81","v":0}]
[{"$f":"'Priority Area 4'!A85:F85","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$36,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$36,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$36,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$36,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A91:F91","v":"17)"},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E87),VLOOKUP(E87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H87),VLOOKUP(H87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K87),VLOOKUP(K87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N87),VLOOKUP(N87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q87),VLOOKUP(Q87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T87),VLOOKUP(T87,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,{"$f":"G87+J87+M87+P87+S87+V87","v":0}]
[{"$f":"'Priority Area 4'!A92:F92","v":"18)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E88),VLOOKUP(E88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H88),VLOOKUP(H88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K88),VLOOKUP(K88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N88),VLOOKUP(N88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q88),VLOOKUP(Q88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T88),VLOOKUP(T88,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A93:F93","v":"19)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E89),VLOOKUP(E89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H89),VLOOKUP(H89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K89),VLOOKUP(K89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N89),VLOOKUP(N89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q89),VLOOKUP(Q89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T89),VLOOKUP(T89,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A94:F94","v":"20)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E90),VLOOKUP(E90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H90),VLOOKUP(H90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K90),VLOOKUP(K90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N90),VLOOKUP(N90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q90),VLOOKUP(Q90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T90),VLOOKUP(T90,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A95:F95","v":"21)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E91),VLOOKUP(E91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,H91),VLOOKUP(H91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,K91),VLOOKUP(K91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,N91),VLOOKUP(N91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,Q91),VLOOKUP(Q91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,T91),VLOOKUP(T91,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":""},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal #3:",{"$f":"SUM(W69:W91)","v":0}]

{"sheet":"Title I Position Salary 1-8","index":26,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,2,2,7],[3,2,3,7],[4,0,4,7],[0,8,0,13],[1,8,1,12],[4,8,4,13],[3,8,3,13],[2,8,2,13],[22,0,22,1],[23,0,23,1],[16,0,16,1],[19,0,19,1],[20,0,20,1],[32,0,32,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[29,0,29,1],[27,0,27,1],[28,0,28,1],[30,0,30,1],[31,0,31,1],[12,0,12,9],[1,0,1,1],[2,0,2,1],[21,0,21,1],[3,0,3,1],[5,0,5,1],[9,0,9,1],[11,0,11,1],[1,2,1,6],[13,0,13,1],[14,0,14,1],[15,0,15,1],[17,0,17,1],[18,0,18,1]]}
["TITLE I POSITION SALARY WORKSHEET (1-6) ",null,null,null,null,null,null,null,"TITLE I POSITION SALARY WORKSHEET (7-12) "]
["School Name/Number:",null,{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,{"$f":"'Cover Sheet'!H2","v":"503"},{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"},null,null,null,null,null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"}]
["LEA Name/Number:",null,"DeKalb County School District (644)",null,null,null,null,null,"DeKalb County School District (644)"]
[]
["Position #",null,"#1","#2","#3","#4","#5","#6","#7","#8","#9","#10","#11","#12"]
["Employee Number:"]
["Last Name of Title I Paid Person"]
["First Name of Title I Paid Person"]
["Position"]
["Position Number:"]
["Budget Account Code",null,{"$f":"VLOOKUP(C10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(D10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(F10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(H10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(J10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(K10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(L10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(M10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(N10,BudgetPos!$A3:$B6,2,0)","v":{"$error":"#N/A"}}]
[]
["Grade Level"]
["Subject Licensed"]
["Certified or Non-Certified"]
["Years Experience"]
["Certificate Type/Pay Grade"]
["Months Employed"]
["Regular DCSD Employee"]
["% Title I Paid"]
["% Paid by Other Sources"]
["Monthly Salary",null,{"$f":"IF(COUNTIF(vCertLvl,C18),C21*HLOOKUP(C18,PosSalTab,MATCH(C17,PosYrsExp,0),FALSE),0)","v":0},{"$f":"IF(COUNTIF(vCertLvl,D18),D21*HLOOKUP(D18,PosSalTab,MATCH(D17,PosYrsExp,0),FALSE),0)","v":0},{"$f":"IF(COUNTIF(vCertLvl,E18),E21*HLOOKUP(E18,PosSalTab,MATCH(E17,PosYrsExp,0),FALSE),0)","v":0},{"$f":"IF(COUNTIF(vCertLvl,F18),F21*HLOOKUP(F18,PosSalTab,MATCH(F17,PosYrsExp,0),FALSE),0)","v":0},{"$f":"IF(COUNTIF(vCertLvl,G18),G21*HLOOKUP(G18,PosSalTab,MATCH(G17,PosYrsExp,0),FALSE),0)","v":0},{"$f":"IF(COUNTIF(vCertLvl,H18),H21*HLOOKUP(H18,PosSalTab,MATCH(H17,PosYrsExp,0),FALSE),0)","v":0},{"$f":"IF(COUNTIF(vCertLvl,I18),I21*HLOOKUP(I18,PosSalTab,MATCH(I17,PosYrsExp,0),FALSE),0)","v":0},0,0,0,0,{"$f":"IF(COUNTIF(vCertLvl,N18),N21*HLOOKUP(N18,PosSalTab,MATCH(N17,PosYrsExp,0),FALSE),0)","v":0}]
["Base Salary for Year",null,0]
["Salary Adjustment %",null,{"$f":"IF(C21>0,PosAdjPct,0)","v":0},{"$f":"IF(D21>0,PosAdjPct,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Salary Adjustment Annual Amt.",null,{"$f":"C24*C25","v":0},{"$f":"D24*D25","v":0},0,0,0,0,0,0,0,0,0,0]
["Annual Salary",null,{"$f":"C24+C26","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Alternative Benefits",null,{"$f":"IF(C21>0,IF(C20=\"Yes\",vAltBene*(C27*C21),tFICA*(C27*C21)),tFICA*(C27))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Retirement",null,{"$f":"IF(C20=\"YES\",IF(C21>0,tRet*(C27*C21),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Health Insurance",null,{"$f":"IF(C20=\"YES\",IF(C21>0,IF(C16=\"Certified\",vCertYr*C21,vClassYr*C21),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Benefits",null,{"$f":"SUM(C28:C30)","v":0},{"$f":"SUM(D28:D30)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Cost of Position",null,{"$f":"C27+C31","v":0},{"$f":"D27+D31","v":0},0,0,0,0,0,0,0,0,0,0]
["FTEs",null,{"$f":"C21","v":0},0,0,0,0,0,{"$f":"I21","v":0},0,{"$f":"K21","v":0},0,0,0]

{"sheet":"Tutor Worksheet","index":27,"n_rows":61,"n_cols":15,"rows_kept":61,"cut":false,"hidden":false,"merged":[[18,12,29,14],[30,12,42,14],[43,12,55,14],[56,12,60,14],[2,12,4,14],[17,12,17,13],[3,0,3,2],[11,12,11,13],[15,12,15,13],[14,12,14,13],[13,12,13,13],[12,12,12,13],[5,12,9,14],[10,12,10,13],[3,3,3,11],[4,0,4,11],[0,0,0,14],[1,0,1,2],[2,0,2,2],[1,3,1,11],[2,3,2,11]]}
["TUTOR WORKSHEET"]
["School Name/Number:",null,null,{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,null,null,null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",null,null,{"$f":"'Cover Sheet'!B4","v":"Dr. Rodney F. Swanson"}]
["LEA Name/Number:",null,null,{"$f":"'Cover Sheet'!B5","v":"DeKalb County School District (644)"}]
["v"]
["Vacant","No Of Pos.","Daytime or After School","Regular DCSD Employee (Also works as teacher, asst., etc.)","Title I Paid Hours per Week (Not to exceed 28.5)","Total Number of Weeks","Total Hours for School Year","Hourly Rate","Salary for Year","FICA","Retirement","Total Cost of Positions","TOTALS"]
["Vacant",1,"After School","Yes",13,25,{"$f":"B7*E7*F7","v":325},35,{"$f":"H7*G7","v":11375},{"$f":"IF(C7=\"Daytime\",IF(D7=\"Yes\",I7*vAltBene,I7*tFICA),I7*vAltBene)","v":301.4375},{"$f":"0","v":0},{"$f":"I7+J7+K7","v":11676.4375}]
["Vacant",{"$f":"INDEX(TutPos,1)","v":1},"After School","Yes",2,25,50,35,{"$f":"H8*G8","v":1750},46.375,{"$f":"0","v":0},1796.375]
["Vacant",1,"After School","Yes",2,25,50,35,{"$f":"H9*G9","v":1750},46.375,{"$f":"0","v":0},1796.375]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375,"Salary - Daytime",null,{"$f":"SUMIF(C7:C60,\"Daytime\",I7:I60)","v":0}]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375,"Salary - AfterSchool",null,{"$f":"SUMIF(C7:C60,\"After School\",I7:I60)","v":63035}]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375,"FICA - Daytime",null,{"$f":"SUMIF(C7:C60,\"Daytime\",J7:J60)","v":0}]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375,"FICA - AfterSchool",null,{"$f":"SUMIF(C7:C60,\"After School\",J7:J60)","v":1670.4274999999993}]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375,"FICA - Total",null,{"$f":"O13+O14","v":1670.4274999999993}]
["Vacant",1,"After School","Yes",2,25,50,35,1750,46.375,{"$f":"0","v":0},1796.375,"Cost - Daytime",null,{"$f":"SUMIF(C7:C60,\"Daytime\",L7:L60)","v":0}]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001,"Cost - AfterSchool",null,{"$f":"SUMIF(C7:C60,\"After School\",L7:L60)","v":64705.427500000005}]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001,"Total Cost - All",null,{"$f":"O16+O17","v":64705.427500000005}]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
["Vacant",1,"After School","Yes",28.5,4,114,35,3990,105.735,{"$f":"0","v":0},4095.7350000000001]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,{"$f":"H32*G32","v":0},0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,{"$f":"INDEX(TutPos,1)","v":1},"Select from drop down menu","Select from drop down menu",null,null,0,null,0,{"$f":"IF(C39=\"Daytime\",IF(D39=\"Yes\",I39*vAltBene,I39*tFICA),I39*vAltBene)","v":0},{"$f":"0","v":0},{"$f":"I39+J39+K39","v":0}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,{"$f":"H42*G42","v":0},0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0]
["Totals",null,null,null,null,{"$f":"SUM(F7:F60)","v":286},{"$f":"SUM(G7:G60)","v":1801},null,{"$f":"SUM(I7:I60)","v":63035},{"$f":"SUM(J7:J60)","v":1670.4274999999993},{"$f":"SUM(K7:K60)","v":0},{"$f":"SUM(L7:L60)","v":64705.427500000005}]

{"sheet":"Payroll Calculations","index":28,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Payroll Calculations"]
[{"$f":"BudgetCat!A47","v":"PL Substitutes for Certified Teacher"},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A2,TitleIExpns!$AE$2:$AE$66)","v":0}]
["Payroll-FICA",{"$f":"B2*tFICA","v":0}]
[null,{"$f":"SUM(B3:B3)","v":0}]
[]
[{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A6,TitleIExpns!$AE$2:$AE$66)","v":0}]
["Payroll-FICA",{"$f":"B6*tFICA","v":0}]
[null,{"$f":"SUM(B6:B7)","v":0}]
[]
[{"$f":"BudgetCat!A49","v":"PL Stipends"},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A10,TitleIExpns!$AE$2:$AE$66)","v":0}]
[null,{"$f":"SUM(B10)","v":0}]
[]
[{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A13,TitleIExpns!$AE$2:$AE$66)","v":0}]
[null,{"$f":"SUM(B13)","v":0}]
[]
[{"$f":"BudgetCat!#REF!","v":{"$error":"#REF!"}},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A17,TitleIExpns!$AE$2:$AE$66)","v":0}]
[null,{"$f":"SUM(B16)","v":0}]
[]
[{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A44,TitleIExpns!$AE$2:$AE$66)","v":0}]
[null,{"$f":"SUM(B19)","v":0}]

{"sheet":"Title I Budget","index":29,"n_rows":66,"n_cols":7,"rows_kept":66,"cut":false,"hidden":false,"merged":[[3,6,65,6],[0,0,0,5],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[6,0,6,1],[7,0,7,1],[8,0,8,1],[2,4,8,5],[1,0,1,1],[1,4,1,6]]}
["DIRECTIONS: The Budget Worksheet will self populate from the earlier tabs."]
["TITLE I BUDGET SHEET",null,null,null,"TITLE I BUDGET SHEET"]
["School Name:",{"$f":"'Cover Sheet'!B2:F2","v":"Arabia Mountain High School"},null,null,{"$f":"\"School Number:\"","v":"School Number:"},null,{"$f":"'Cover Sheet'!H2","v":"503"}]
["Principal:",{"$f":"'Cover Sheet'!B4:H4","v":"Dr. Rodney F. Swanson"}]
["LEA:","DeKalb County School District (644)"]
[]
["Title I Allocation"]
[{"$f":"IF(COUNTIF(T1Allocs,G3),VLOOKUP(G3,T1Allocs,5,FALSE),0)","v":0}]
[]
["BudgetCode","Budget Category",null,null,"Total","Description"]
[{"$f":"CONCATENATE(BudgetCat!C2,\"-\",BudgetCat!D2,\"-\",BudgetCat!E2,\"-\",BudgetCat!F2,\"-\",BudgetCat!G2,\"-\",BudgetCat!H2,\"-\",BudgetCat!I2)","v":"204-38-05-00-400204-503-1750"},{"$f":"BudgetCat!A2","v":"Teacher Salary"},null,null,{"$f":"SUM(PosCosts!$G$2:$G$2)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C3,\"-\",BudgetCat!D3,\"-\",BudgetCat!E3,\"-\",BudgetCat!F3,\"-\",BudgetCat!G3,\"-\",BudgetCat!H3,\"-\",BudgetCat!I3)","v":"204-38-87-00-400204-503-1750"},{"$f":"BudgetCat!A3","v":"Teacher and Paraprofessional Group Health"},null,null,{"$f":"SUM(PosCosts!$J$2:$J$3)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C4,\"-\",BudgetCat!D4,\"-\",BudgetCat!E4,\"-\",BudgetCat!F4,\"-\",BudgetCat!G4,\"-\",BudgetCat!H4,\"-\",BudgetCat!I4)","v":"204-38-74-00-400204-503-1750"},{"$f":"BudgetCat!A4","v":"Teacher and Paraprofessional Retirement"},null,null,{"$f":"SUM(PosCosts!$I$2:$I$3)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C5,\"-\",BudgetCat!D5,\"-\",BudgetCat!E5,\"-\",BudgetCat!F5,\"-\",BudgetCat!G5,\"-\",BudgetCat!H5,\"-\",BudgetCat!I5)","v":"204-38-07-00-400204-503-1750"},{"$f":"BudgetCat!A5","v":"Paraprofessional Salary"},null,null,{"$f":"SUM(PosCosts!$G$3:$G$3)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C6,\"-\",BudgetCat!D6,\"-\",BudgetCat!E6,\"-\",BudgetCat!F6,\"-\",BudgetCat!G6,\"-\",BudgetCat!H6,\"-\",BudgetCat!I6)","v":"204-38-16-00-400204-503-1750"},{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B15,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C7,\"-\",BudgetCat!D7,\"-\",BudgetCat!E7,\"-\",BudgetCat!F7,\"-\",BudgetCat!G7,\"-\",BudgetCat!H7,\"-\",BudgetCat!I7)","v":"204-38-17-00-400204-503-1750"},{"$f":"BudgetCat!A7","v":"Afterschool/Daytime Tutorial"},null,null,{"$f":"SUM('Tutor Worksheet'!$O$11:$O$12)","v":63035}]
[{"$f":"CONCATENATE(BudgetCat!C8,\"-\",BudgetCat!D8,\"-\",BudgetCat!E8,\"-\",BudgetCat!F8,\"-\",BudgetCat!G8,\"-\",BudgetCat!H8,\"-\",BudgetCat!I8)","v":"204-38-89-00-400204-503-1750"},{"$f":"BudgetCat!A8","v":"Instructional Alternative Benefits (Teacher,Para,Subs,Tutor)"},null,null,{"$f":"SUM('Tutor Worksheet'!$O$15)+SUM(PosCosts!$H2:$H$3)+SUMIF(TitleIExpns!$A$2:$A$66,B17,TitleIExpns!$AE$2:$AE$66)","v":1670.4274999999993}]
[{"$f":"CONCATENATE(BudgetCat!C9,\"-\",BudgetCat!D9,\"-\",BudgetCat!E9,\"-\",BudgetCat!F9,\"-\",BudgetCat!G9,\"-\",BudgetCat!H9,\"-\",BudgetCat!I9)","v":"204-38-95-00-400204-503-1750"},{"$f":"BudgetCat!A9","v":"Instructional Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B18,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C10,\"-\",BudgetCat!D10,\"-\",BudgetCat!E10,\"-\",BudgetCat!F10,\"-\",BudgetCat!G10,\"-\",BudgetCat!H10,\"-\",BudgetCat!I10)","v":"204-38-95-10-400204-503-1750"},{"$f":"BudgetCat!A10","v":"Instructional Contracted Services Teacher Salary (Charter Schools Only)"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B19,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C11,\"-\",BudgetCat!D11,\"-\",BudgetCat!E11,\"-\",BudgetCat!F11,\"-\",BudgetCat!G11,\"-\",BudgetCat!H11,\"-\",BudgetCat!I11)","v":"204-38-53-00-400204-503-1750"},{"$f":"BudgetCat!A11","v":"Instructional Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B20,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C12,\"-\",BudgetCat!D12,\"-\",BudgetCat!E12,\"-\",BudgetCat!F12,\"-\",BudgetCat!G12,\"-\",BudgetCat!H12,\"-\",BudgetCat!I12)","v":"204-38-53-10-400204-503-1750"},{"$f":"BudgetCat!A12","v":"Instructional Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B21,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C13,\"-\",BudgetCat!D13,\"-\",BudgetCat!E13,\"-\",BudgetCat!F13,\"-\",BudgetCat!G13,\"-\",BudgetCat!H13,\"-\",BudgetCat!I13)","v":"204-38-53-05-400204-503-1750"},{"$f":"BudgetCat!A13","v":"Instructional Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B22,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C14,\"-\",BudgetCat!D14,\"-\",BudgetCat!E14,\"-\",BudgetCat!F14,\"-\",BudgetCat!G14,\"-\",BudgetCat!H14,\"-\",BudgetCat!I14)","v":"204-61-92-00-400204-503-1750"},{"$f":"BudgetCat!A14","v":"Instructional Equipment "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B23,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C15,\"-\",BudgetCat!D15,\"-\",BudgetCat!E15,\"-\",BudgetCat!F15,\"-\",BudgetCat!G15,\"-\",BudgetCat!H15,\"-\",BudgetCat!I15)","v":"204-61-92-05-400204-503-1750"},{"$f":"BudgetCat!A15","v":"Instructional Computers"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B24,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C16,\"-\",BudgetCat!D16,\"-\",BudgetCat!E16,\"-\",BudgetCat!F16,\"-\",BudgetCat!G16,\"-\",BudgetCat!H16,\"-\",BudgetCat!I16)","v":"204-38-62-00-400204-503-1750"},{"$f":"BudgetCat!A16","v":"Instructional Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B25,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C17,\"-\",BudgetCat!D17,\"-\",BudgetCat!E17,\"-\",BudgetCat!F17,\"-\",BudgetCat!G17,\"-\",BudgetCat!H17,\"-\",BudgetCat!I17)","v":"204-42-17-00-400204-503-1750"},{"$f":"BudgetCat!A17","v":"ADD PFE Facilitator Extra Activity "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B26,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C18,\"-\",BudgetCat!D18,\"-\",BudgetCat!E18,\"-\",BudgetCat!F18,\"-\",BudgetCat!G18,\"-\",BudgetCat!H18,\"-\",BudgetCat!I18)","v":"204-42-89-00-400204-503-1750"},{"$f":"BudgetCat!A18","v":"ADD PFE Facilitator Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B27,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C19,\"-\",BudgetCat!D19,\"-\",BudgetCat!E19,\"-\",BudgetCat!F19,\"-\",BudgetCat!G19,\"-\",BudgetCat!H19,\"-\",BudgetCat!I19)","v":"204-42-95-00-400204-503-1750"},{"$f":"BudgetCat!A19","v":"ADD PFE Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B28,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C20,\"-\",BudgetCat!D20,\"-\",BudgetCat!E20,\"-\",BudgetCat!F20,\"-\",BudgetCat!G20,\"-\",BudgetCat!H20,\"-\",BudgetCat!I20)","v":"204-42-97-00-400204-503-1750"},{"$f":"BudgetCat!A20","v":"ADD PFE Communications"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B29,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C21,\"-\",BudgetCat!D21,\"-\",BudgetCat!E21,\"-\",BudgetCat!F21,\"-\",BudgetCat!G21,\"-\",BudgetCat!H21,\"-\",BudgetCat!I21)","v":"204-42-33-00-400204-503-1750"},{"$f":"BudgetCat!A21","v":"ADD PFE Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B30,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C22,\"-\",BudgetCat!D22,\"-\",BudgetCat!E22,\"-\",BudgetCat!F22,\"-\",BudgetCat!G22,\"-\",BudgetCat!H22,\"-\",BudgetCat!I22)","v":"204-42-36-00-400204-503-1750"},{"$f":"BudgetCat!A22","v":"ADD PFE Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B31,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C23,\"-\",BudgetCat!D23,\"-\",BudgetCat!E23,\"-\",BudgetCat!F23,\"-\",BudgetCat!G23,\"-\",BudgetCat!H23,\"-\",BudgetCat!I23)","v":"204-42-95-05-400204-503-1750"},{"$f":"BudgetCat!A23","v":"ADD PFE Other Purchased Services "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B32,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C24,\"-\",BudgetCat!D24,\"-\",BudgetCat!E24,\"-\",BudgetCat!F24,\"-\",BudgetCat!G24,\"-\",BudgetCat!H24,\"-\",BudgetCat!I24)","v":"204-42-53-00-400204-503-1750"},{"$f":"BudgetCat!A24","v":"ADD PFE Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B33,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C25,\"-\",BudgetCat!D25,\"-\",BudgetCat!E25,\"-\",BudgetCat!F25,\"-\",BudgetCat!G25,\"-\",BudgetCat!H25,\"-\",BudgetCat!I25)","v":"204-42-53-05-400204-503-1750"},{"$f":"BudgetCat!A25","v":"ADD PFE Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B34,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C26,\"-\",BudgetCat!D26,\"-\",BudgetCat!E26,\"-\",BudgetCat!F26,\"-\",BudgetCat!G26,\"-\",BudgetCat!H26,\"-\",BudgetCat!I26)","v":"204-42-53-10-400204-503-1750"},{"$f":"BudgetCat!A26","v":"ADD PFE Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B35,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C27,\"-\",BudgetCat!D27,\"-\",BudgetCat!E27,\"-\",BudgetCat!F27,\"-\",BudgetCat!G27,\"-\",BudgetCat!H27,\"-\",BudgetCat!I27)","v":"204-42-92-00-400204-503-1750"},{"$f":"BudgetCat!A27","v":"ADD PFE Expendible Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B36,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C28,\"-\",BudgetCat!D28,\"-\",BudgetCat!E28,\"-\",BudgetCat!F28,\"-\",BudgetCat!G28,\"-\",BudgetCat!H28,\"-\",BudgetCat!I28)","v":"204-42-92-05-400204-503-1750"},{"$f":"BudgetCat!A28","v":"ADD PFE Expendible Computer Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B37,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C29,\"-\",BudgetCat!D29,\"-\",BudgetCat!E29,\"-\",BudgetCat!F29,\"-\",BudgetCat!G29,\"-\",BudgetCat!H29,\"-\",BudgetCat!I29)","v":"204-42-62-00-400204-503-1750"},{"$f":"BudgetCat!A29","v":"ADD PFE Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B38,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C30,\"-\",BudgetCat!D30,\"-\",BudgetCat!E30,\"-\",BudgetCat!F30,\"-\",BudgetCat!G30,\"-\",BudgetCat!H30,\"-\",BudgetCat!I30)","v":"204-42-07-00-400204-503-1750"},{"$f":"BudgetCat!A30","v":"Parent Liaison Salary"},null,null,{"$f":"SUM(PosCosts!$G$4:$G$4)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C31,\"-\",BudgetCat!D31,\"-\",BudgetCat!E31,\"-\",BudgetCat!F31,\"-\",BudgetCat!G31,\"-\",BudgetCat!H31,\"-\",BudgetCat!I31)","v":"204-42-87-00-400204-503-1750"},{"$f":"BudgetCat!A31","v":"Parent Liaisons Group Health"},null,null,{"$f":"SUM(PosCosts!$J$4:$J$4)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C32,\"-\",BudgetCat!D32,\"-\",BudgetCat!E32,\"-\",BudgetCat!F32,\"-\",BudgetCat!G32,\"-\",BudgetCat!H32,\"-\",BudgetCat!I32)","v":"204-42-74-00-400204-503-1750"},{"$f":"BudgetCat!A32","v":"Parent Liaisons Teacher Retirement"},null,null,{"$f":"SUM(PosCosts!$I$4:$I$4)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C33,\"-\",BudgetCat!D33,\"-\",BudgetCat!E33,\"-\",BudgetCat!F33,\"-\",BudgetCat!G33,\"-\",BudgetCat!H33,\"-\",BudgetCat!I33)","v":"204-42-89-00-400204-503-1750"},{"$f":"BudgetCat!A33","v":"Parent Liaisons Alternative Benefits"},null,null,{"$f":"SUM(PosCosts!$H$4:$H$4)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C47,\"-\",BudgetCat!D47,\"-\",BudgetCat!E47,\"-\",BudgetCat!F47,\"-\",BudgetCat!G47,\"-\",BudgetCat!H47,\"-\",BudgetCat!I47)","v":"204-44-16-00-400204-503-1750"},{"$f":"BudgetCat!A47","v":"PL Substitutes for Certified Teacher"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B43,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C48,\"-\",BudgetCat!D48,\"-\",BudgetCat!E48,\"-\",BudgetCat!F48,\"-\",BudgetCat!G48,\"-\",BudgetCat!H48,\"-\",BudgetCat!I48)","v":"204-44-89-00-400204-503-1750"},{"$f":"BudgetCat!A48","v":"PL Alternative Benefits (Subs, Stips, Academic Coach)"},null,null,{"$f":"SUM(PosCosts!$H$5:$H$5)+SUMIF(TitleIExpns!$A$2:$A$66,B44,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C49,\"-\",BudgetCat!D49,\"-\",BudgetCat!E49,\"-\",BudgetCat!F49,\"-\",BudgetCat!G49,\"-\",BudgetCat!H49,\"-\",BudgetCat!I49)","v":"204-44-12-00-400204-503-1750"},{"$f":"BudgetCat!A49","v":"PL Stipends"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B45,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C50,\"-\",BudgetCat!D50,\"-\",BudgetCat!E50,\"-\",BudgetCat!F50,\"-\",BudgetCat!G50,\"-\",BudgetCat!H50,\"-\",BudgetCat!I50)","v":"204-44-19-10-400204-503-1750"},{"$f":"BudgetCat!A50","v":"Academic Coach Salaries"},null,null,{"$f":"SUM(PosCosts!$G$5:$G$5)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C51,\"-\",BudgetCat!D51,\"-\",BudgetCat!E51,\"-\",BudgetCat!F51,\"-\",BudgetCat!G51,\"-\",BudgetCat!H51,\"-\",BudgetCat!I51)","v":"204-44-87-00-400204-503-1750"},{"$f":"BudgetCat!A51","v":"Academic Coach Group Health"},null,null,{"$f":"SUM(PosCosts!$J$5:$J$5)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C52,\"-\",BudgetCat!D52,\"-\",BudgetCat!E52,\"-\",BudgetCat!F52,\"-\",BudgetCat!G52,\"-\",BudgetCat!H52,\"-\",BudgetCat!I52)","v":"204-44-74-00-400204-503-1750"},{"$f":"BudgetCat!A52","v":"Academic Coach Teacher Retirement"},null,null,{"$f":"SUM(PosCosts!$I$5:$I5)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C54,\"-\",BudgetCat!D54,\"-\",BudgetCat!E54,\"-\",BudgetCat!F54,\"-\",BudgetCat!G54,\"-\",BudgetCat!H54,\"-\",BudgetCat!I54)","v":"204-44-95-00-400204-503-1750"},{"$f":"BudgetCat!A54","v":"PL Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B49,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C55,\"-\",BudgetCat!D55,\"-\",BudgetCat!E55,\"-\",BudgetCat!F55,\"-\",BudgetCat!G55,\"-\",BudgetCat!H55,\"-\",BudgetCat!I55)","v":"204-44-33-00-400204-503-1750"},{"$f":"BudgetCat!A55","v":"PL Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B50,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C56,\"-\",BudgetCat!D56,\"-\",BudgetCat!E56,\"-\",BudgetCat!F56,\"-\",BudgetCat!G56,\"-\",BudgetCat!H56,\"-\",BudgetCat!I56)","v":"204-44-36-00-400204-503-1750"},{"$f":"BudgetCat!A56","v":"PL Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B51,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C57,\"-\",BudgetCat!D57,\"-\",BudgetCat!E57,\"-\",BudgetCat!F57,\"-\",BudgetCat!G57,\"-\",BudgetCat!H57,\"-\",BudgetCat!I57)","v":"204-44-53-00-400204-503-1750"},{"$f":"BudgetCat!A57","v":"PL Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B52,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C58,\"-\",BudgetCat!D58,\"-\",BudgetCat!E58,\"-\",BudgetCat!F58,\"-\",BudgetCat!G58,\"-\",BudgetCat!H58,\"-\",BudgetCat!I58)","v":"204-44-53-05-400204-503-1750"},{"$f":"BudgetCat!A58","v":"PL Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B53,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C59,\"-\",BudgetCat!D59,\"-\",BudgetCat!E59,\"-\",BudgetCat!F59,\"-\",BudgetCat!G59,\"-\",BudgetCat!H59,\"-\",BudgetCat!I59)","v":"204-44-62-00-400204-503-1750"},{"$f":"BudgetCat!A59","v":"PL Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B54,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C60,\"-\",BudgetCat!D60,\"-\",BudgetCat!E60,\"-\",BudgetCat!F60,\"-\",BudgetCat!G60,\"-\",BudgetCat!H60,\"-\",BudgetCat!I60)","v":"204-44-62-05-400204-503-1750"},{"$f":"BudgetCat!A60","v":"Educational Media Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B55,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C61,\"-\",BudgetCat!D61,\"-\",BudgetCat!E61,\"-\",BudgetCat!F61,\"-\",BudgetCat!G61,\"-\",BudgetCat!H61,\"-\",BudgetCat!I61)","v":"204-57-17-00-400204-503-1750"},{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B56,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C62,\"-\",BudgetCat!D62,\"-\",BudgetCat!E62,\"-\",BudgetCat!F62,\"-\",BudgetCat!G62,\"-\",BudgetCat!H62,\"-\",BudgetCat!I62)","v":"204-57-89-00-400204-503-1750"},{"$f":"BudgetCat!A62","v":"Custodian Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B57,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C63,\"-\",BudgetCat!D63,\"-\",BudgetCat!E63,\"-\",BudgetCat!F63,\"-\",BudgetCat!G63,\"-\",BudgetCat!H63,\"-\",BudgetCat!I63)","v":"204-56-17-00-400204-503-1750"},{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B58,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C64,\"-\",BudgetCat!D64,\"-\",BudgetCat!E64,\"-\",BudgetCat!F64,\"-\",BudgetCat!G64,\"-\",BudgetCat!H64,\"-\",BudgetCat!I64)","v":"204-56-89-00-400204-503-1750"},{"$f":"BudgetCat!A64","v":"Transporation Bus Driver Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B59,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C65,\"-\",BudgetCat!D65,\"-\",BudgetCat!E65,\"-\",BudgetCat!F65,\"-\",BudgetCat!G65,\"-\",BudgetCat!H65,\"-\",BudgetCat!I65)","v":"204-56-95-00-400204-503-1750"},{"$f":"BudgetCat!A65","v":"Transportation Gas or Diesel Fuel"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B60,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C66,\"-\",BudgetCat!D66,\"-\",BudgetCat!E66,\"-\",BudgetCat!F66,\"-\",BudgetCat!G66,\"-\",BudgetCat!H66,\"-\",BudgetCat!I66)","v":"204-56-95-10-400204-503-1750"},{"$f":"BudgetCat!A66","v":"Transportation for Parents"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B61,TitleIExpns!$AE$2:$AE$66)","v":0}]
[]
[null,"TOTAL BUDGET",null,null,{"$f":"SUM(E11:E61)","v":64705.427499999998}]
[null,"DIFFERENCE",null,null,{"$f":"A8-E63","v":-64705.427499999998}]
[null,"(red)=overbudget"]
[null,"black=underbudget/balanced"]

{"sheet":"Title I Budget - PFE","index":30,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,5],[6,0,6,1],[7,0,7,1],[8,0,8,1],[3,6,27,6],[27,1,27,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[2,4,8,5]]}
["DIRECTIONS: The Budget Worksheet will self populate from the earlier tabs."]
["TITLE I BUDGET SHEET"]
["School Name:",{"$f":"'Cover Sheet'!B2:F2","v":"Arabia Mountain High School"},null,null,{"$f":"\"SchoolNumber: \"","v":"SchoolNumber: "},null,{"$f":" 'Cover Sheet'!H2","v":"503"}]
["Principal:",{"$f":"'Cover Sheet'!B4:H4","v":"Dr. Rodney F. Swanson"}]
["LEA:","DeKalb County School District (644)"]
[]
["Parent/Family Engagement Set-Aside"]
[{"$f":"IF(COUNTIF(T1Allocs,G3),VLOOKUP(G3,T1Allocs,4,FALSE),\"\")","v":0}]
[]
["BudgetCode","Budget Category",null,null,"Total","Description"]
[{"$f":"CONCATENATE(BudgetCat!C34,\"-\",BudgetCat!D34,\"-\",BudgetCat!E34,\"-\",BudgetCat!F34,\"-\",BudgetCat!G34,\"-\",BudgetCat!H34,\"-\",BudgetCat!I34)","v":"204-42-17-00-301204-503-1750"},{"$f":"BudgetCat!A34","v":"PFE Facilitator Extra Activity "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B11,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C35,\"-\",BudgetCat!D35,\"-\",BudgetCat!E35,\"-\",BudgetCat!F35,\"-\",BudgetCat!G35,\"-\",BudgetCat!H35,\"-\",BudgetCat!I35)","v":"204-42-89-00-301204-503-1750"},{"$f":"BudgetCat!A35","v":"PFE Facilitator Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B12,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C36,\"-\",BudgetCat!D36,\"-\",BudgetCat!E36,\"-\",BudgetCat!F36,\"-\",BudgetCat!G36,\"-\",BudgetCat!H36,\"-\",BudgetCat!I36)","v":"204-42-95-00-301204-503-1750"},{"$f":"BudgetCat!A36","v":"PFE Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B13,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C37,\"-\",BudgetCat!D37,\"-\",BudgetCat!E37,\"-\",BudgetCat!F37,\"-\",BudgetCat!G37,\"-\",BudgetCat!H37,\"-\",BudgetCat!I37)","v":"204-42-97-00-301204-503-1750"},{"$f":"BudgetCat!A37","v":"PFE Communications"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B14,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C38,\"-\",BudgetCat!D38,\"-\",BudgetCat!E38,\"-\",BudgetCat!F38,\"-\",BudgetCat!G38,\"-\",BudgetCat!H38,\"-\",BudgetCat!I38)","v":"204-42-33-00-301204-503-1750"},{"$f":"BudgetCat!A38","v":"PFE Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B15,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C39,\"-\",BudgetCat!D39,\"-\",BudgetCat!E39,\"-\",BudgetCat!F39,\"-\",BudgetCat!G39,\"-\",BudgetCat!H39,\"-\",BudgetCat!I39)","v":"204-42-36-00-301204-503-1750"},{"$f":"BudgetCat!A39","v":"PFE Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B16,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C40,\"-\",BudgetCat!D40,\"-\",BudgetCat!E40,\"-\",BudgetCat!F40,\"-\",BudgetCat!G40,\"-\",BudgetCat!H40,\"-\",BudgetCat!I40)","v":"204-42-95-05-301204-503-1750"},{"$f":"BudgetCat!A40","v":"PFE Other Purchased Services "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B17,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C41,\"-\",BudgetCat!D41,\"-\",BudgetCat!E41,\"-\",BudgetCat!F41,\"-\",BudgetCat!G41,\"-\",BudgetCat!H41,\"-\",BudgetCat!I41)","v":"204-42-53-00-301204-503-1750"},{"$f":"BudgetCat!A41","v":"PFE Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B18,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C42,\"-\",BudgetCat!D42,\"-\",BudgetCat!E42,\"-\",BudgetCat!F42,\"-\",BudgetCat!G42,\"-\",BudgetCat!H42,\"-\",BudgetCat!I42)","v":"204-42-53-05-301204-503-1750"},{"$f":"BudgetCat!A42","v":"PFE Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B19,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C43,\"-\",BudgetCat!D43,\"-\",BudgetCat!E43,\"-\",BudgetCat!F43,\"-\",BudgetCat!G43,\"-\",BudgetCat!H43,\"-\",BudgetCat!I43)","v":"204-42-53-10-301204-503-1750"},{"$f":"BudgetCat!A43","v":"PFE Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B20,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C44,\"-\",BudgetCat!D44,\"-\",BudgetCat!E44,\"-\",BudgetCat!F44,\"-\",BudgetCat!G44,\"-\",BudgetCat!H44,\"-\",BudgetCat!I44)","v":"204-42-92-00-301204-503-1750"},{"$f":"BudgetCat!A44","v":"PFE Expendible Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B21,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C45,\"-\",BudgetCat!D45,\"-\",BudgetCat!E45,\"-\",BudgetCat!F45,\"-\",BudgetCat!G45,\"-\",BudgetCat!H45,\"-\",BudgetCat!I45)","v":"204-42-92-05-301204-503-1750"},{"$f":"BudgetCat!A45","v":"PFE Expendible Computer Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B22,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C46,\"-\",BudgetCat!D46,\"-\",BudgetCat!E46,\"-\",BudgetCat!F46,\"-\",BudgetCat!G46,\"-\",BudgetCat!H46,\"-\",BudgetCat!I46)","v":"204-42-62-00-301204-503-1750"},{"$f":"BudgetCat!A46","v":"PFE Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B23,TitleIExpns!$AE$2:$AE$66)","v":0}]
[]
[null,"TOTAL BUDGET",null,null,{"$f":"SUM(E11:E23)","v":0}]
[null,"DIFFERENCE",null,null,{"$f":"A8-E25","v":0}]
[null,"(red)=overbudget"]
[null,"black=underbudget/balanced"]

{"sheet":"Title I Budget Amended","index":31,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,0,0,9],[6,0,6,1],[7,0,7,1],[65,1,65,3],[1,0,1,9],[62,1,62,3],[63,1,63,3],[64,1,64,3],[3,4,8,9],[2,4,2,8]]}
["DIRECTIONS: The Budget Worksheet will self populate from the earlier tabs."]
["TITLE I BUDGET SHEET"]
["School Name:",{"$f":"'Cover Sheet'!B2:F2","v":"Arabia Mountain High School"},null,null,{"$f":"\"School Number:\"","v":"School Number:"},null,null,null,null,{"$f":" 'Cover Sheet'!H2","v":"503"}]
["Principal:",{"$f":"'Cover Sheet'!B4:H4","v":"Dr. Rodney F. Swanson"}]
["LEA:","DeKalb County School District (644)"]
[]
["Title I Allocation"]
[{"$f":"IF(COUNTIF(T1Allocs,J3),VLOOKUP(J3,T1Allocs,5,FALSE),0)","v":0}]
[]
["BudgetCode","Budget Category",null,null,"Total","Encumbrances","Difference","Amendment","Description","PA/IS/AS #"]
[{"$f":"CONCATENATE(BudgetCat!C2,\"-\",BudgetCat!D2,\"-\",BudgetCat!E2,\"-\",BudgetCat!F2,\"-\",BudgetCat!G2,\"-\",BudgetCat!H2,\"-\",BudgetCat!I2)","v":"204-38-05-00-400204-503-1750"},{"$f":"BudgetCat!A2","v":"Teacher Salary"},null,null,{"$f":"SUM(PosCosts!$G$2:$G$2)","v":0},null,{"$f":"E11-F11","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C3,\"-\",BudgetCat!D3,\"-\",BudgetCat!E3,\"-\",BudgetCat!F3,\"-\",BudgetCat!G3,\"-\",BudgetCat!H3,\"-\",BudgetCat!I3)","v":"204-38-87-00-400204-503-1750"},{"$f":"BudgetCat!A3","v":"Teacher and Paraprofessional Group Health"},null,null,{"$f":"SUM(PosCosts!$J$2:$J$3)","v":0},null,{"$f":"E12-F12","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C4,\"-\",BudgetCat!D4,\"-\",BudgetCat!E4,\"-\",BudgetCat!F4,\"-\",BudgetCat!G4,\"-\",BudgetCat!H4,\"-\",BudgetCat!I4)","v":"204-38-74-00-400204-503-1750"},{"$f":"BudgetCat!A4","v":"Teacher and Paraprofessional Retirement"},null,null,{"$f":"SUM(PosCosts!$I$2:$I$3)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C5,\"-\",BudgetCat!D5,\"-\",BudgetCat!E5,\"-\",BudgetCat!F5,\"-\",BudgetCat!G5,\"-\",BudgetCat!H5,\"-\",BudgetCat!I5)","v":"204-38-07-00-400204-503-1750"},{"$f":"BudgetCat!A5","v":"Paraprofessional Salary"},null,null,{"$f":"SUM(PosCosts!$G$3:$G$3)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C6,\"-\",BudgetCat!D6,\"-\",BudgetCat!E6,\"-\",BudgetCat!F6,\"-\",BudgetCat!G6,\"-\",BudgetCat!H6,\"-\",BudgetCat!I6)","v":"204-38-16-00-400204-503-1750"},{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B15,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C7,\"-\",BudgetCat!D7,\"-\",BudgetCat!E7,\"-\",BudgetCat!F7,\"-\",BudgetCat!G7,\"-\",BudgetCat!H7,\"-\",BudgetCat!I7)","v":"204-38-17-00-400204-503-1750"},{"$f":"BudgetCat!A7","v":"Afterschool/Daytime Tutorial"},null,null,{"$f":"SUM('Tutor Worksheet'!$O$11:$O$12)","v":63035},null,63035]
[{"$f":"CONCATENATE(BudgetCat!C8,\"-\",BudgetCat!D8,\"-\",BudgetCat!E8,\"-\",BudgetCat!F8,\"-\",BudgetCat!G8,\"-\",BudgetCat!H8,\"-\",BudgetCat!I8)","v":"204-38-89-00-400204-503-1750"},{"$f":"BudgetCat!A8","v":"Instructional Alternative Benefits (Teacher,Para,Subs,Tutor)"},null,null,{"$f":"SUM('Tutor Worksheet'!$O$15)+SUM(PosCosts!$H2:$H$3)","v":1670.4274999999993},null,1670.4274999999993]
[{"$f":"CONCATENATE(BudgetCat!C9,\"-\",BudgetCat!D9,\"-\",BudgetCat!E9,\"-\",BudgetCat!F9,\"-\",BudgetCat!G9,\"-\",BudgetCat!H9,\"-\",BudgetCat!I9)","v":"204-38-95-00-400204-503-1750"},{"$f":"BudgetCat!A9","v":"Instructional Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B18,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C10,\"-\",BudgetCat!D10,\"-\",BudgetCat!E10,\"-\",BudgetCat!F10,\"-\",BudgetCat!G10,\"-\",BudgetCat!H10,\"-\",BudgetCat!I10)","v":"204-38-95-10-400204-503-1750"},{"$f":"BudgetCat!A10","v":"Instructional Contracted Services Teacher Salary (Charter Schools Only)"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B19,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C11,\"-\",BudgetCat!D11,\"-\",BudgetCat!E11,\"-\",BudgetCat!F11,\"-\",BudgetCat!G11,\"-\",BudgetCat!H11,\"-\",BudgetCat!I11)","v":"204-38-53-00-400204-503-1750"},{"$f":"BudgetCat!A11","v":"Instructional Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B20,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C12,\"-\",BudgetCat!D12,\"-\",BudgetCat!E12,\"-\",BudgetCat!F12,\"-\",BudgetCat!G12,\"-\",BudgetCat!H12,\"-\",BudgetCat!I12)","v":"204-38-53-10-400204-503-1750"},{"$f":"BudgetCat!A12","v":"Instructional Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B21,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C13,\"-\",BudgetCat!D13,\"-\",BudgetCat!E13,\"-\",BudgetCat!F13,\"-\",BudgetCat!G13,\"-\",BudgetCat!H13,\"-\",BudgetCat!I13)","v":"204-38-53-05-400204-503-1750"},{"$f":"BudgetCat!A13","v":"Instructional Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B22,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C14,\"-\",BudgetCat!D14,\"-\",BudgetCat!E14,\"-\",BudgetCat!F14,\"-\",BudgetCat!G14,\"-\",BudgetCat!H14,\"-\",BudgetCat!I14)","v":"204-61-92-00-400204-503-1750"},{"$f":"BudgetCat!A14","v":"Instructional Equipment "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B23,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C15,\"-\",BudgetCat!D15,\"-\",BudgetCat!E15,\"-\",BudgetCat!F15,\"-\",BudgetCat!G15,\"-\",BudgetCat!H15,\"-\",BudgetCat!I15)","v":"204-61-92-05-400204-503-1750"},{"$f":"BudgetCat!A15","v":"Instructional Computers"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B24,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C16,\"-\",BudgetCat!D16,\"-\",BudgetCat!E16,\"-\",BudgetCat!F16,\"-\",BudgetCat!G16,\"-\",BudgetCat!H16,\"-\",BudgetCat!I16)","v":"204-38-62-00-400204-503-1750"},{"$f":"BudgetCat!A16","v":"Instructional Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B25,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C17,\"-\",BudgetCat!D17,\"-\",BudgetCat!E17,\"-\",BudgetCat!F17,\"-\",BudgetCat!G17,\"-\",BudgetCat!H17,\"-\",BudgetCat!I17)","v":"204-42-17-00-400204-503-1750"},{"$f":"BudgetCat!A17","v":"ADD PFE Facilitator Extra Activity "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B26,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E26-F26","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C18,\"-\",BudgetCat!D18,\"-\",BudgetCat!E18,\"-\",BudgetCat!F18,\"-\",BudgetCat!G18,\"-\",BudgetCat!H18,\"-\",BudgetCat!I18)","v":"204-42-89-00-400204-503-1750"},{"$f":"BudgetCat!A18","v":"ADD PFE Facilitator Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B27,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C19,\"-\",BudgetCat!D19,\"-\",BudgetCat!E19,\"-\",BudgetCat!F19,\"-\",BudgetCat!G19,\"-\",BudgetCat!H19,\"-\",BudgetCat!I19)","v":"204-42-95-00-400204-503-1750"},{"$f":"BudgetCat!A19","v":"ADD PFE Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B28,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E28-F28","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C20,\"-\",BudgetCat!D20,\"-\",BudgetCat!E20,\"-\",BudgetCat!F20,\"-\",BudgetCat!G20,\"-\",BudgetCat!H20,\"-\",BudgetCat!I20)","v":"204-42-97-00-400204-503-1750"},{"$f":"BudgetCat!A20","v":"ADD PFE Communications"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B29,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E29-F29","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C21,\"-\",BudgetCat!D21,\"-\",BudgetCat!E21,\"-\",BudgetCat!F21,\"-\",BudgetCat!G21,\"-\",BudgetCat!H21,\"-\",BudgetCat!I21)","v":"204-42-33-00-400204-503-1750"},{"$f":"BudgetCat!A21","v":"ADD PFE Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B30,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E30-F30","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C22,\"-\",BudgetCat!D22,\"-\",BudgetCat!E22,\"-\",BudgetCat!F22,\"-\",BudgetCat!G22,\"-\",BudgetCat!H22,\"-\",BudgetCat!I22)","v":"204-42-36-00-400204-503-1750"},{"$f":"BudgetCat!A22","v":"ADD PFE Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B31,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E31-F31","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C23,\"-\",BudgetCat!D23,\"-\",BudgetCat!E23,\"-\",BudgetCat!F23,\"-\",BudgetCat!G23,\"-\",BudgetCat!H23,\"-\",BudgetCat!I23)","v":"204-42-95-05-400204-503-1750"},{"$f":"BudgetCat!A23","v":"ADD PFE Other Purchased Services "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B32,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E32-F32","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C24,\"-\",BudgetCat!D24,\"-\",BudgetCat!E24,\"-\",BudgetCat!F24,\"-\",BudgetCat!G24,\"-\",BudgetCat!H24,\"-\",BudgetCat!I24)","v":"204-42-53-00-400204-503-1750"},{"$f":"BudgetCat!A24","v":"ADD PFE Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B33,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E33-F33","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C25,\"-\",BudgetCat!D25,\"-\",BudgetCat!E25,\"-\",BudgetCat!F25,\"-\",BudgetCat!G25,\"-\",BudgetCat!H25,\"-\",BudgetCat!I25)","v":"204-42-53-05-400204-503-1750"},{"$f":"BudgetCat!A25","v":"ADD PFE Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B34,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E34-F34","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C26,\"-\",BudgetCat!D26,\"-\",BudgetCat!E26,\"-\",BudgetCat!F26,\"-\",BudgetCat!G26,\"-\",BudgetCat!H26,\"-\",BudgetCat!I26)","v":"204-42-53-10-400204-503-1750"},{"$f":"BudgetCat!A26","v":"ADD PFE Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B35,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E35-F35","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C27,\"-\",BudgetCat!D27,\"-\",BudgetCat!E27,\"-\",BudgetCat!F27,\"-\",BudgetCat!G27,\"-\",BudgetCat!H27,\"-\",BudgetCat!I27)","v":"204-42-92-00-400204-503-1750"},{"$f":"BudgetCat!A27","v":"ADD PFE Expendible Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B36,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E36-F36","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C28,\"-\",BudgetCat!D28,\"-\",BudgetCat!E28,\"-\",BudgetCat!F28,\"-\",BudgetCat!G28,\"-\",BudgetCat!H28,\"-\",BudgetCat!I28)","v":"204-42-92-05-400204-503-1750"},{"$f":"BudgetCat!A28","v":"ADD PFE Expendible Computer Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B37,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E37-F37","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C29,\"-\",BudgetCat!D29,\"-\",BudgetCat!E29,\"-\",BudgetCat!F29,\"-\",BudgetCat!G29,\"-\",BudgetCat!H29,\"-\",BudgetCat!I29)","v":"204-42-62-00-400204-503-1750"},{"$f":"BudgetCat!A29","v":"ADD PFE Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B38,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E38-F38","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C30,\"-\",BudgetCat!D30,\"-\",BudgetCat!E30,\"-\",BudgetCat!F30,\"-\",BudgetCat!G30,\"-\",BudgetCat!H30,\"-\",BudgetCat!I30)","v":"204-42-07-00-400204-503-1750"},{"$f":"BudgetCat!A30","v":"Parent Liaison Salary"},null,null,{"$f":"SUM(PosCosts!$G$4:$G$4)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C31,\"-\",BudgetCat!D31,\"-\",BudgetCat!E31,\"-\",BudgetCat!F31,\"-\",BudgetCat!G31,\"-\",BudgetCat!H31,\"-\",BudgetCat!I31)","v":"204-42-87-00-400204-503-1750"},{"$f":"BudgetCat!A31","v":"Parent Liaisons Group Health"},null,null,{"$f":"SUM(PosCosts!$J$4:$J$4)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C32,\"-\",BudgetCat!D32,\"-\",BudgetCat!E32,\"-\",BudgetCat!F32,\"-\",BudgetCat!G32,\"-\",BudgetCat!H32,\"-\",BudgetCat!I32)","v":"204-42-74-00-400204-503-1750"},{"$f":"BudgetCat!A32","v":"Parent Liaisons Teacher Retirement"},null,null,{"$f":"SUM(PosCosts!$I$4:$I$4)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C33,\"-\",BudgetCat!D33,\"-\",BudgetCat!E33,\"-\",BudgetCat!F33,\"-\",BudgetCat!G33,\"-\",BudgetCat!H33,\"-\",BudgetCat!I33)","v":"204-42-89-00-400204-503-1750"},{"$f":"BudgetCat!A33","v":"Parent Liaisons Alternative Benefits"},null,null,{"$f":"SUM(PosCosts!$H$4:$H$4)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C47,\"-\",BudgetCat!D47,\"-\",BudgetCat!E47,\"-\",BudgetCat!F47,\"-\",BudgetCat!G47,\"-\",BudgetCat!H47,\"-\",BudgetCat!I47)","v":"204-44-16-00-400204-503-1750"},{"$f":"BudgetCat!A47","v":"PL Substitutes for Certified Teacher"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B43,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C48,\"-\",BudgetCat!D48,\"-\",BudgetCat!E48,\"-\",BudgetCat!F48,\"-\",BudgetCat!G48,\"-\",BudgetCat!H48,\"-\",BudgetCat!I48)","v":"204-44-89-00-400204-503-1750"},{"$f":"BudgetCat!A48","v":"PL Alternative Benefits (Subs, Stips, Academic Coach)"},null,null,{"$f":"SUM(PosCosts!$H$5:$H$5)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C49,\"-\",BudgetCat!D49,\"-\",BudgetCat!E49,\"-\",BudgetCat!F49,\"-\",BudgetCat!G49,\"-\",BudgetCat!H49,\"-\",BudgetCat!I49)","v":"204-44-12-00-400204-503-1750"},{"$f":"BudgetCat!A49","v":"PL Stipends"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B45,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C50,\"-\",BudgetCat!D50,\"-\",BudgetCat!E50,\"-\",BudgetCat!F50,\"-\",BudgetCat!G50,\"-\",BudgetCat!H50,\"-\",BudgetCat!I50)","v":"204-44-19-10-400204-503-1750"},{"$f":"BudgetCat!A50","v":"Academic Coach Salaries"},null,null,{"$f":"SUM(PosCosts!$G$5:$G$5)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C51,\"-\",BudgetCat!D51,\"-\",BudgetCat!E51,\"-\",BudgetCat!F51,\"-\",BudgetCat!G51,\"-\",BudgetCat!H51,\"-\",BudgetCat!I51)","v":"204-44-87-00-400204-503-1750"},{"$f":"BudgetCat!A51","v":"Academic Coach Group Health"},null,null,{"$f":"SUM(PosCosts!$J$5:$J$5)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C52,\"-\",BudgetCat!D52,\"-\",BudgetCat!E52,\"-\",BudgetCat!F52,\"-\",BudgetCat!G52,\"-\",BudgetCat!H52,\"-\",BudgetCat!I52)","v":"204-44-74-00-400204-503-1750"},{"$f":"BudgetCat!A52","v":"Academic Coach Teacher Retirement"},null,null,{"$f":"SUM(PosCosts!$I$5:$I5)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C54,\"-\",BudgetCat!D54,\"-\",BudgetCat!E54,\"-\",BudgetCat!F54,\"-\",BudgetCat!G54,\"-\",BudgetCat!H54,\"-\",BudgetCat!I54)","v":"204-44-95-00-400204-503-1750"},{"$f":"BudgetCat!A54","v":"PL Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B49,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C55,\"-\",BudgetCat!D55,\"-\",BudgetCat!E55,\"-\",BudgetCat!F55,\"-\",BudgetCat!G55,\"-\",BudgetCat!H55,\"-\",BudgetCat!I55)","v":"204-44-33-00-400204-503-1750"},{"$f":"BudgetCat!A55","v":"PL Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B50,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C56,\"-\",BudgetCat!D56,\"-\",BudgetCat!E56,\"-\",BudgetCat!F56,\"-\",BudgetCat!G56,\"-\",BudgetCat!H56,\"-\",BudgetCat!I56)","v":"204-44-36-00-400204-503-1750"},{"$f":"BudgetCat!A56","v":"PL Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B51,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C57,\"-\",BudgetCat!D57,\"-\",BudgetCat!E57,\"-\",BudgetCat!F57,\"-\",BudgetCat!G57,\"-\",BudgetCat!H57,\"-\",BudgetCat!I57)","v":"204-44-53-00-400204-503-1750"},{"$f":"BudgetCat!A57","v":"PL Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B52,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C58,\"-\",BudgetCat!D58,\"-\",BudgetCat!E58,\"-\",BudgetCat!F58,\"-\",BudgetCat!G58,\"-\",BudgetCat!H58,\"-\",BudgetCat!I58)","v":"204-44-53-05-400204-503-1750"},{"$f":"BudgetCat!A58","v":"PL Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B53,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C59,\"-\",BudgetCat!D59,\"-\",BudgetCat!E59,\"-\",BudgetCat!F59,\"-\",BudgetCat!G59,\"-\",BudgetCat!H59,\"-\",BudgetCat!I59)","v":"204-44-62-00-400204-503-1750"},{"$f":"BudgetCat!A59","v":"PL Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B54,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C60,\"-\",BudgetCat!D60,\"-\",BudgetCat!E60,\"-\",BudgetCat!F60,\"-\",BudgetCat!G60,\"-\",BudgetCat!H60,\"-\",BudgetCat!I60)","v":"204-44-62-05-400204-503-1750"},{"$f":"BudgetCat!A60","v":"Educational Media Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B55,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C61,\"-\",BudgetCat!D61,\"-\",BudgetCat!E61,\"-\",BudgetCat!F61,\"-\",BudgetCat!G61,\"-\",BudgetCat!H61,\"-\",BudgetCat!I61)","v":"204-57-17-00-400204-503-1750"},{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B56,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C62,\"-\",BudgetCat!D62,\"-\",BudgetCat!E62,\"-\",BudgetCat!F62,\"-\",BudgetCat!G62,\"-\",BudgetCat!H62,\"-\",BudgetCat!I62)","v":"204-57-89-00-400204-503-1750"},{"$f":"BudgetCat!A62","v":"Custodian Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B57,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C63,\"-\",BudgetCat!D63,\"-\",BudgetCat!E63,\"-\",BudgetCat!F63,\"-\",BudgetCat!G63,\"-\",BudgetCat!H63,\"-\",BudgetCat!I63)","v":"204-56-17-00-400204-503-1750"},{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B58,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C64,\"-\",BudgetCat!D64,\"-\",BudgetCat!E64,\"-\",BudgetCat!F64,\"-\",BudgetCat!G64,\"-\",BudgetCat!H64,\"-\",BudgetCat!I64)","v":"204-56-89-00-400204-503-1750"},{"$f":"BudgetCat!A64","v":"Transporation Bus Driver Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B59,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C65,\"-\",BudgetCat!D65,\"-\",BudgetCat!E65,\"-\",BudgetCat!F65,\"-\",BudgetCat!G65,\"-\",BudgetCat!H65,\"-\",BudgetCat!I65)","v":"204-56-95-00-400204-503-1750"},{"$f":"BudgetCat!A65","v":"Transportation Gas or Diesel Fuel"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B60,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C66,\"-\",BudgetCat!D66,\"-\",BudgetCat!E66,\"-\",BudgetCat!F66,\"-\",BudgetCat!G66,\"-\",BudgetCat!H66,\"-\",BudgetCat!I66)","v":"204-56-95-10-400204-503-1750"},{"$f":"BudgetCat!A66","v":"Transportation for Parents"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B61,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[]
[null,"TOTAL BUDGET",null,null,{"$f":"SUM(E11:E61)","v":64705.427499999998},null,null,{"$f":"SUM(H11:H61)","v":0}]
[null,"DIFFERENCE",null,null,{"$f":"A8-E63","v":-64705.427499999998},null,null,{"$f":"E63-H63","v":64705.427499999998}]
[null,"(red)=overbudget"]
[null,"black=underbudget/balanced"]

{"sheet":"Title I Budget - PFE Amended","index":32,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[[26,1,26,3],[27,1,27,3],[1,0,1,9],[0,0,0,8],[6,0,6,1],[7,0,7,1],[24,1,24,3],[25,1,25,3]]}
["DIRECTIONS: The Budget Worksheet will self populate from the earlier tabs."]
["TITLE I BUDGET SHEET"]
["School Name:",{"$f":"'Cover Sheet'!B2:F2","v":"Arabia Mountain High School"},null,null,null,null,null,null,{"$f":"\"SchoolNumber:\"","v":"SchoolNumber:"},{"$f":" 'Cover Sheet'!H2","v":"503"}]
["Principal:",{"$f":"'Cover Sheet'!B4:H4","v":"Dr. Rodney F. Swanson"}]
["LEA:","DeKalb County School District (644)"]
[]
["Parent/Family Engagement Set-Aside"]
[{"$f":"IF(COUNTIF(T1Allocs,J3),VLOOKUP(J3,T1Allocs,4,FALSE),\"\")","v":0}]
[]
["BudgetCode","Budget Category",null,null,"Total","Encumbrances","Difference","Amendment","Description","PA/IS/AS #"]
[{"$f":"CONCATENATE(BudgetCat!C34,\"-\",BudgetCat!D34,\"-\",BudgetCat!E34,\"-\",BudgetCat!F34,\"-\",BudgetCat!G34,\"-\",BudgetCat!H34,\"-\",BudgetCat!I34)","v":"204-42-17-00-301204-503-1750"},{"$f":"BudgetCat!A34","v":"PFE Facilitator Extra Activity "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B11,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E11-F11","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C35,\"-\",BudgetCat!D35,\"-\",BudgetCat!E35,\"-\",BudgetCat!F35,\"-\",BudgetCat!G35,\"-\",BudgetCat!H35,\"-\",BudgetCat!I35)","v":"204-42-89-00-301204-503-1750"},{"$f":"BudgetCat!A35","v":"PFE Facilitator Alternative Benefits"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B12,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C36,\"-\",BudgetCat!D36,\"-\",BudgetCat!E36,\"-\",BudgetCat!F36,\"-\",BudgetCat!G36,\"-\",BudgetCat!H36,\"-\",BudgetCat!I36)","v":"204-42-95-00-301204-503-1750"},{"$f":"BudgetCat!A36","v":"PFE Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B13,TitleIExpns!$AE$2:$AE$66)","v":0},null,{"$f":"E13-F13","v":0}]
[{"$f":"CONCATENATE(BudgetCat!C37,\"-\",BudgetCat!D37,\"-\",BudgetCat!E37,\"-\",BudgetCat!F37,\"-\",BudgetCat!G37,\"-\",BudgetCat!H37,\"-\",BudgetCat!I37)","v":"204-42-97-00-301204-503-1750"},{"$f":"BudgetCat!A37","v":"PFE Communications"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B14,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C38,\"-\",BudgetCat!D38,\"-\",BudgetCat!E38,\"-\",BudgetCat!F38,\"-\",BudgetCat!G38,\"-\",BudgetCat!H38,\"-\",BudgetCat!I38)","v":"204-42-33-00-301204-503-1750"},{"$f":"BudgetCat!A38","v":"PFE Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B15,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C39,\"-\",BudgetCat!D39,\"-\",BudgetCat!E39,\"-\",BudgetCat!F39,\"-\",BudgetCat!G39,\"-\",BudgetCat!H39,\"-\",BudgetCat!I39)","v":"204-42-36-00-301204-503-1750"},{"$f":"BudgetCat!A39","v":"PFE Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B16,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C40,\"-\",BudgetCat!D40,\"-\",BudgetCat!E40,\"-\",BudgetCat!F40,\"-\",BudgetCat!G40,\"-\",BudgetCat!H40,\"-\",BudgetCat!I40)","v":"204-42-95-05-301204-503-1750"},{"$f":"BudgetCat!A40","v":"PFE Other Purchased Services "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B17,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C41,\"-\",BudgetCat!D41,\"-\",BudgetCat!E41,\"-\",BudgetCat!F41,\"-\",BudgetCat!G41,\"-\",BudgetCat!H41,\"-\",BudgetCat!I41)","v":"204-42-53-00-301204-503-1750"},{"$f":"BudgetCat!A41","v":"PFE Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B18,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C42,\"-\",BudgetCat!D42,\"-\",BudgetCat!E42,\"-\",BudgetCat!F42,\"-\",BudgetCat!G42,\"-\",BudgetCat!H42,\"-\",BudgetCat!I42)","v":"204-42-53-05-301204-503-1750"},{"$f":"BudgetCat!A42","v":"PFE Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B19,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C43,\"-\",BudgetCat!D43,\"-\",BudgetCat!E43,\"-\",BudgetCat!F43,\"-\",BudgetCat!G43,\"-\",BudgetCat!H43,\"-\",BudgetCat!I43)","v":"204-42-53-10-301204-503-1750"},{"$f":"BudgetCat!A43","v":"PFE Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B20,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C44,\"-\",BudgetCat!D44,\"-\",BudgetCat!E44,\"-\",BudgetCat!F44,\"-\",BudgetCat!G44,\"-\",BudgetCat!H44,\"-\",BudgetCat!I44)","v":"204-42-92-00-301204-503-1750"},{"$f":"BudgetCat!A44","v":"PFE Expendible Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B21,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C45,\"-\",BudgetCat!D45,\"-\",BudgetCat!E45,\"-\",BudgetCat!F45,\"-\",BudgetCat!G45,\"-\",BudgetCat!H45,\"-\",BudgetCat!I45)","v":"204-42-92-05-301204-503-1750"},{"$f":"BudgetCat!A45","v":"PFE Expendible Computer Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B22,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[{"$f":"CONCATENATE(BudgetCat!C46,\"-\",BudgetCat!D46,\"-\",BudgetCat!E46,\"-\",BudgetCat!F46,\"-\",BudgetCat!G46,\"-\",BudgetCat!H46,\"-\",BudgetCat!I46)","v":"204-42-62-00-301204-503-1750"},{"$f":"BudgetCat!A46","v":"PFE Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B23,TitleIExpns!$AE$2:$AE$66)","v":0},null,0]
[]
[null,"TOTAL BUDGET",null,null,{"$f":"SUM(E11:E23)","v":0},null,null,{"$f":"SUM(H11:H23)","v":0}]
[null,"DIFFERENCE",null,null,{"$f":"A8-E25","v":0},null,null,{"$f":"E25-H25","v":0}]
[null,"(red)=overbudget"]
[null,"black=underbudget/balanced"]

{"sheet":"Signature Page","index":33,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[[7,0,7,3],[3,0,3,3],[0,0,0,3],[2,0,2,3],[4,0,4,3],[6,0,6,3],[5,0,5,3],[1,0,1,1]]}
["Title I Planning Team Signature Page "]
[{"$f":"'Cover Sheet'!B2","v":"Arabia Mountain High School"},null,"Enter Date:"]
["Signatures below indicate participation in the development and/or revision of the Continuous School Improvement Plan (CSIP)."]
[]
["Parents are important stakeholders and must be included in the development and implementation of your Title I plan."]
["Reason for Revision of the Continuous School Improvement Plan: "]
[]
[]
["Name","Signature","Date","Position or Role"]
["x",null,null,"Principal"]
["x",null,null,"Parent"]
["x"]