{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["DIRECTIONS","Cover Sheet","Data Lists","BudgetDD","BudgetPFEDD","FinRef","SalaryYR","SalaryMo","PosSalary","BudgetCat","TitleIExpns","BudgetPos","PosCosts","TitleIAllocations","Schools","Data Analysis","LEVEL 1 - 3 INITIATIVES","LEVEL 4 INITIATIVES","Priority Area 1","Title I Program Worksheet 1","Title I Program Worksheet 2","Priority Area 2","Priority Area 3","Title I Program Worksheet 3","Priority Area 4","Title I Program Worksheet 4","Title I Position Salary 1-8","Tutor Worksheet","Payroll Calculations","Title I Budget","Title I Budget - PFE","Signature Page"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":135,"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":111,"n_cols":5,"rows_kept":111,"cut":false,"hidden":false,"merged":[[109,0,109,7],[110,0,110,7],[103,0,103,7],[104,0,104,7],[105,0,105,7],[106,0,106,7],[106,9,106,10],[107,0,107,7],[107,9,107,10],[97,1,97,7],[98,0,98,7],[99,1,99,7],[100,0,100,7],[101,1,101,7],[102,0,102,7],[91,1,91,7],[92,0,92,7],[93,1,93,7],[94,0,94,7],[95,1,95,7],[96,0,96,7],[85,1,85,7],[86,0,86,7],[87,1,87,7],[88,0,88,7],[89,1,89,7],[90,0,90,7],[79,1,79,7],[79,9,79,10],[81,1,81,7],[82,0,82,7],[83,1,83,7],[84,0,84,7],[74,0,74,7],[75,1,75,7],[76,0,76,7],[77,1,77,7],[77,9,77,10],[78,0,78,7],[66,1,66,7],[67,0,67,7],[68,1,68,7],[69,0,69,7],[71,0,71,7],[72,0,72,7],[60,1,60,7],[61,0,61,7],[62,1,62,7],[63,1,63,7],[64,0,64,7],[65,1,65,7],[52,1,52,8],[54,0,54,7],[55,0,55,7],[57,0,57,7],[58,1,58,7],[59,0,59,7],[46,1,46,7],[47,0,47,7],[48,1,48,7],[49,0,49,7],[50,1,50,7],[51,1,51,7],[40,0,40,7],[41,1,41,7],[42,0,42,7],[43,1,43,7],[44,1,44,7],[45,0,45,7],[34,1,34,7],[35,0,35,7],[36,1,36,7],[37,1,37,7],[38,0,38,7],[39,1,39,7],[26,0,26,7],[28,0,28,7],[30,0,30,7],[31,0,31,7],[32,0,32,7],[33,1,33,7],[19,0,19,7],[20,1,20,7],[21,1,21,7],[22,1,22,7],[23,0,23,7],[24,0,24,7],[12,0,12,7],[13,0,13,7],[15,0,15,7],[16,0,16,7],[17,0,17,7],[18,0,18,7],[7,0,7,7],[8,0,8,3],[8,4,8,7],[9,0,9,7],[10,0,10,7],[11,0,11,7],[0,0,0,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[5,0,5,7],[6,0,6,7]]}
["DEKALB COUNTY SCHOOL DISTRICT\n 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  "]
["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     4. Level 1-3 Initiatives \n     5. Level 4 Initiatives\n     6. Title I Schools complete the Title I Position Tab\n     7. Tutor Worksheet\n     8. Signature Page.\n"]
["\nDO NOT DOWNLOAD THE TEMPLATE - DO NOT MAKE A COPY TO CUT & PASTE FROM (This will paste over formulas)\nThese steps must be followed for the template to work.  These steps will ensure you save a macro-enabled workbook:\n     1. Go to TEAMS and select the CSIP Group/Tile\n     2. Select Files and choose your school name\n     3. Select FY25-27CSIP.xlsm\n\n\n "]
["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 #5  based on the discussions with School Improvement Teams, grade levels, stakeholders, etc.  Reference your \n   data sources to create your root cause analysis."]
["•  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 SMARTIE 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 DEL (delete) key to clear the menu.\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 SMARTIE goal. Select the Six Essential System(s) tied to the improvement strategy. Multiple systems can be selected. \n\n"]
["•  For each Improvement Strategy, list the Action Steps that support the Improvement Strategy.  Use the Instructional Improvement Guide 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 data.\nMonitoring for Fidelity: \n     - Establish a process for the administrative team/CSIP Improvement Team to monitor teachers' implementation of the school improvement strategy and 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 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 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 once a month to all teachers focusing on a SIOP component and will scaffold with each additional component.  Teachers will use the \nstrategies 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 results for the best times for families to meet.  Students will lead teaching sessions for families demonstrating their academic knowledge.Grade levels will create resources for families to use outside of school.   \nPersonnel: \n     - The Academic Coach/CSIP Improvement Team will attend SIOP training with teachers and establish an observation schedule so that all teachers receive feedback regarding the \"component of the month.\"  If additional support is needed, the coach will schedule time with teachers to focus on specific areas 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 the tutor may use a remediation model providing support to students after academic content already presented or to front load information as 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 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 step describing what the tutors will do, how students are identified, the times of tutoring, etc.  Do not allocate funds with the action step.  Use the Tutor worksheet to budget for the positions.  Information from the  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 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 CSIP Peer Review 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 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":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[43,1,43,7],[38,1,38,7],[39,1,39,7],[40,1,40,7],[41,1,41,7],[42,1,42,7],[8,1,8,4],[11,0,11,7],[15,0,15,7],[9,0,9,7],[7,5,8,7],[1,1,1,5],[0,0,0,7],[6,1,6,7],[7,1,7,4],[4,1,4,7],[3,1,3,7],[2,1,2,7],[5,1,5,7],[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],[21,0,21,7],[24,0,24,7],[46,1,46,7],[47,1,47,7],[48,1,48,7],[27,0,27,7],[44,1,44,7],[28,0,28,7],[33,1,33,7],[45,1,45,7],[29,1,29,7],[30,1,30,7],[31,1,31,7],[32,1,32,7],[34,1,34,7],[35,1,35,7],[36,1,36,7],[37,1,37,7]]}
["CONTINUOUS SCHOOL IMPROVEMENT PLAN (CSIP)"]
["School Name","Narvie J Harris Elementary",null,null,null,null,"School Number:",{"$f":"VLOOKUP(B2,SchoolTable,2,FALSE)","v":"1940"}]
["School Address",{"$f":"VLOOKUP(B2,SchoolTable,6,FALSE)","v":"3981 McGill Drive,Decatur,GA 30034"}]
["Principal","Lisa Scott"]
["District Name/State Local Education Agency (LEA) Number","DeKalb County School District (644)"]
["Date of Initial Local School Council Vote of Approval","2024-03-14"]
["Date of Last Review/Update","2024-06-18"]
["Principal Signature","(Signature On File)"]
["Director of Title I Signature","(Signature On File)"]
[]
["School Vision and Mission Statement"]
["Vision Statement"]
["The vision of Narvie J. Harris Theme School is to inspire our community of learners to achieve educational excellence. "]
[]
[]
["Mission Statement"]
["The mission of Narvie J. Harris Theme School is to ensure student success leading to higher education, work and life-long learning. "]
[]
[]
[]
[]
[]
["District Strategic Plan Goal Alignment"]
[{"$f":"'Data Lists'!A41","v":"Goal Area I: Student Success with Equity and Access"}]
[{"$f":"'Data Lists'!A42","v":"Goal Area II: School, Family, Community Engagement"}]
[{"$f":"'Data Lists'!A43","v":"Goal Area III: Recruit, develop, and Retain Talent"}]
[{"$f":"'Data Lists'!A44","v":"Goal Area IV: Culture and Climate"}]
[{"$f":"'Data Lists'!A45","v":"Goal Area V: Mental Health and Wellness"}]
[{"$f":"'Data Lists'!A46","v":"Goal Area VI: Organizational Excellence"}]
["School Improvement Team Membership","Name"]
["Principal: ",{"$f":"B4","v":"Lisa Scott"}]
["Parent Representative","Mr. Rodney Tripplet"]
["Assistant Principal ","Mrs. LaToya Johnson "]
["Academic Coach "]
["MTSS","Ms. Lavira Willis"]
["Special Ed. Department Chair","Mrs. Andrena Shirley"]
["Kindergarten Chair","Mrs. Coretia Miller "]
["1st Grade Chair","Ms. Leslie Crawford"]
["2nd Grade Chair ","Ms. Donna Massey"]
["3rd Grade Chair ","Ms. Kay Black "]
["4th Grade Chair","Ms. Tracye Kornegay"]
["5th Grade Chair ","Mr. Carl Boles"]
["Gifted Teacher ","Mrs. Brandy Pless"]
["Classified Staff Member ","Mrs. Dani Rutledge"]

{"sheet":"Data Lists","index":2,"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"]
["Goal Area I: Student Success with Equity and Access"]
["Goal Area II: School, Family, Community Engagement"]
["Goal Area III: Recruit, develop, and Retain Talent"]
["Goal Area IV: Culture and Climate"]
["Goal Area V: Mental Health and Wellness"]
["Goal Area VI: Organizational Excellence"]
[]
[]
[]
["Six Systems - Select 1"]
["SYSTEM 1: Standards and Curriculum Implementation "]
["SYSTEM 2: Effective Use of Data "]
["SYSTEM 3: Collaboration Planning and Instructional Practices for Deeper Learning"]
["SYSTEM 4: Progress Monitoring and Analysis of Student Work "]
["SYSTEM 5: Academic and Behavioral Support"]
["SYSTEM 6: Instructional Feedback and Professional Learning "]
[]
[]
[]
[null,null,1]
["Select from drop down menu",null,2]
["Daytime",null,3]
["After School",null,4]
[null,null,5]
[null,null,6]
["Select from drop down menu",null,7]
["Yes",null,8]
["No",null,9]
[null,null,10]

{"sheet":"BudgetDD","index":3,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Code Description ","Munis GL Acct Codes","Fund","Function","Object","Sub Object","Project","School Location","Program","Crosspoint GL Codes"]
[{"$f":"BudgetCat!A9","v":"Instructional Contracted Services"},{"$f":"BudgetCat!K9","v":"402.1000.530000.40024.1940.1750.FAC.030.2025"},204,38,"95","00","400204",{"$f":"CurrSchool","v":"1940"},1750,{"$f":"CONCATENATE(C2,\"-\",D2,\"-\",E2,\"-\",F2,\"-\",G2,\"-\",H2,\"-\",I2)","v":"204-38-95-00-400204-1940-1750"}]
[{"$f":"BudgetCat!A10","v":"Instructional Contracted Services Teacher Salary (Charter Schools Only)"},{"$f":"BudgetCat!K10","v":"402.1000.532100.40024.1940.1750.FAC.030.2025"},204,38,"95","10","400204","1940",1750,{"$f":"CONCATENATE(C3,\"-\",D3,\"-\",E3,\"-\",F3,\"-\",G3,\"-\",H3,\"-\",I3)","v":"204-38-95-10-400204-1940-1750"}]
[{"$f":"BudgetCat!A11","v":"Instructional Supplies"},{"$f":"BudgetCat!K11","v":"402.1000.561000.40024.1940.1750.FAC.030.2025"},204,38,"53","00","400204","1940",1750,"204-38-53-00-400204-1940-1750"]
[{"$f":"BudgetCat!A12","v":"Instructional Technology Supplies"},{"$f":"BudgetCat!K12","v":"402.1000.561100.40024.1940.1750.FAC.030.2025"},204,38,"53","10","400204","1940",1750,"204-38-53-10-400204-1940-1750"]
[{"$f":"BudgetCat!A13","v":"Instructional Computer Software"},{"$f":"BudgetCat!K13","v":"402.1000.553200.40024.1940.1750.FAC.030.2025"},204,38,"53","05","400204","1940",1750,"204-38-53-05-400204-1940-1750"]
[{"$f":"BudgetCat!A14","v":"Instructional Equipment "},{"$f":"BudgetCat!K14","v":"402.1000.561500.40024.1940.1750.FAC.030.2025"},204,61,"92","00","400204","1940",1750,"204-61-92-00-400204-1940-1750"]
[{"$f":"BudgetCat!A15","v":"Instructional Equipment (greater than or equal to $5000)"},{"$f":"BudgetCat!K15","v":"402.1000.573400.40024.1940.1750.FAC.030.2025"},204,61,"92","01","400204","1940",1750,"204-61-92-01-400204-1940-1750"]
[{"$f":"BudgetCat!A16","v":"Instructional Computers"},{"$f":"BudgetCat!K16","v":"402.1000.561600.40024.1940.1750.FAC.030.2025"},204,61,"92","05","400204","1940",1750,"204-61-92-05-400204-1940-1750"]
[{"$f":"BudgetCat!A17","v":"Instructional Books and Periodicals"},{"$f":"BudgetCat!K17","v":"402.1000.564200.40024.1940.1750.FAC.030.2025"},204,38,"62","00","400204","1940",1750,"204-38-62-00-400204-1940-1750"]
[{"$f":"BudgetCat!A18","v":"ADD PFE Facilitator Extra Activity "},{"$f":"BudgetCat!K18","v":"402.1000.519900.40024.1940.1750.FAC.030.2025"},204,42,"17","00","400204","1940",1750,"204-42-17-00-400204-1940-1750"]
[{"$f":"BudgetCat!A19","v":"ADD PFE Facilitator Extra Activity FICA"},{"$f":"BudgetCat!K19","v":"402.1000.522000.40024.1940.1750.FAC.030.2025"},204,42,"89","00","400204","1940",1750,"204-42-89-00-400204-1940-1750"]
[{"$f":"BudgetCat!A20","v":"ADD PFE Contracted Services"},{"$f":"BudgetCat!K20","v":"402.2100.530000.40024.1940.1750.FAC.030.2025"},204,42,"95","00","400204","1940",1750,"204-42-95-00-400204-1940-1750"]
[{"$f":"BudgetCat!A21","v":"ADD PFE Communications"},{"$f":"BudgetCat!K21","v":"402.2100.553000.40024.1940.1750.FAC.030.2025"},204,42,"97","00","400204","1940",1750,"204-42-97-00-400204-1940-1750"]
[{"$f":"BudgetCat!A22","v":"ADD PFE Travel of Employees"},{"$f":"BudgetCat!K22","v":"402.2100.558000.40024.1940.1750.FAC.030.2025"},204,42,"33","00","400204","1940",1750,"204-42-33-00-400204-1940-1750"]
[{"$f":"BudgetCat!A23","v":"ADD PFE Registration Fees"},{"$f":"BudgetCat!K23","v":"402.2100.581000.40024.1940.1750.FAC.030.2025"},204,42,"36","00","400204","1940",1750,"204-42-36-00-400204-1940-1750"]
[{"$f":"BudgetCat!A24","v":"ADD PFE Supplies"},{"$f":"BudgetCat!K24","v":"402.2100.561000.40024.1940.1750.FAC.030.2025"},204,42,"53","00","400204","1940",1750,"204-42-53-00-400204-1940-1750"]
[{"$f":"BudgetCat!A25","v":"ADD PFE Computer Software"},{"$f":"BudgetCat!K25","v":"402.2100.553200.40024.1940.1750.FAC.030.2025"},204,42,"53","05","400204","1940",1750,"204-42-53-05-400204-1940-1750"]
[{"$f":"BudgetCat!A26","v":"ADD PFE Technology Supplies"},{"$f":"BudgetCat!K26","v":"402.2100.561100.40024.1940.1750.FAC.030.2025"},204,42,"53","10","400204","1940",1750,"204-42-53-10-400204-1940-1750"]
[{"$f":"BudgetCat!A27","v":"ADD PFE Expendible Equipment"},{"$f":"BudgetCat!K27","v":"402.2100.561500.40024.1940.1750.FAC.030.2025"},204,42,"92","00","400204","1940",1750,"204-42-92-00-400204-1940-1750"]
[{"$f":"BudgetCat!A28","v":"ADD PFE Expendible Computer Equipment"},{"$f":"BudgetCat!K28","v":"402.2100.561600.40024.1940.1750.FAC.030.2025"},204,42,"92","05","400204","1940",1750,"204-42-92-05-400204-1940-1750"]
[{"$f":"BudgetCat!A29","v":"ADD PFE Books and Periodicals"},{"$f":"BudgetCat!K29","v":"402.2100.564200.40024.1940.1750.FAC.030.2025"},204,42,"62","00","400204","1940",1750,"204-42-62-00-400204-1940-1750"]
[{"$f":"BudgetCat!A46","v":"PL Substitutes for Certified Teacher"},{"$f":"BudgetCat!K46","v":"402.2213.511400.40024.1940.1750.FAC.030.2025"},204,44,"16","00","400204",{"$f":"CurrSchool","v":"1940"},1750,"204-44-16-00-400204-1940-1750"]
[{"$f":"BudgetCat!A48","v":"PL Stipends"},{"$f":"BudgetCat!K48","v":"402.2213.511600.40024.1940.1750.FAC.030.2025"},204,44,"12","00","400204",{"$f":"CurrSchool","v":"1940"},1750,"204-44-12-00-400204-1940-1750"]
[{"$f":"BudgetCat!A53","v":"PL Contracted Services"},{"$f":"BudgetCat!K53","v":"402.2213.530000.40024.1940.1750.FAC.030.2025"},204,44,"95","00","400204",{"$f":"CurrSchool","v":"1940"},1750,"204-44-95-00-400204-1940-1750"]
[{"$f":"BudgetCat!A54","v":"PL Travel of Employees"},{"$f":"BudgetCat!K54","v":"402.2213.558000.40024.1940.1750.FAC.030.2025"},204,44,"33","00","400204","1940",1750,"204-44-33-00-400204-1940-1750"]
[{"$f":"BudgetCat!A55","v":"PL Registration Fees"},{"$f":"BudgetCat!K55","v":"402.2213.581000.40024.1940.1750.FAC.030.2025"},204,44,"36","00","400204","1940",1750,"204-44-36-00-400204-1940-1750"]
[{"$f":"BudgetCat!A56","v":"PL Supplies"},{"$f":"BudgetCat!K56","v":"402.2213.561000.40024.1940.1750.FAC.030.2025"},204,44,"53","00","400204","1940",1750,"204-44-53-00-400204-1940-1750"]
[{"$f":"BudgetCat!A57","v":"PL Computer Software"},{"$f":"BudgetCat!K57","v":"402.2213.553200.40024.1940.1750.FAC.030.2025"},204,44,"53","05","400204","1940",1750,"204-44-53-05-400204-1940-1750"]
[{"$f":"BudgetCat!A58","v":"PL Equipment"},{"$f":"BudgetCat!K58","v":"402.2213.561500.40024.1940.1750.FAC.030.2025"},204,44,"92","00","400204","1940",1750,"204-44-92-00-400204-1940-1750"]
[{"$f":"BudgetCat!A59","v":"PL Books and Periodicals"},{"$f":"BudgetCat!K59","v":"402.2213.564200.40024.1940.1750.FAC.030.2025"},204,44,"62","00","400204","1940",1750,"204-44-62-00-400204-1940-1750"]
[{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},{"$f":"BudgetCat!K6","v":"402.1000.511300.40024.1940.1750.FAC.030.2025"},204,38,"16","00","400204","1940",1750,"204-38-16-00-400204-1940-1750"]
[{"$f":"BudgetCat!A60","v":"Educational Media Books and Periodicals"},{"$f":"BudgetCat!K60","v":"402.2220.564200.40024.1940.1750.FAC.030.2025"},204,44,"62","05","400204","1940",1750,"204-44-62-05-400204-1940-1750"]
[{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},{"$f":"BudgetCat!K61","v":"402.2600.518600.40024.1940.1750.FAC.030.2025"},204,57,"17","00","400204","1940",1750,"204-57-17-00-400204-1940-1750"]
[{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},{"$f":"BudgetCat!K63","v":"402.2700.518000.40024.1940.1750.FAC.030.2025"},204,56,"17","00","400204","1940",1750,"204-56-17-00-400204-1940-1750"]
[{"$f":"BudgetCat!A65","v":"Transportation Gas or Diesel Fuel"},{"$f":"BudgetCat!K65","v":"402.2700.562000.40024.1940.1750.FAC.030.2025"},204,56,"95","00","400204","1940",1750,"204-56-95-00-400204-1940-1750"]
[{"$f":"BudgetCat!A66","v":"Transportation For Parents"},{"$f":"BudgetCat!K66","v":"402.2100.559500.40024.1940.1750.FAC.030.2025"},204,56,"95","10","400204","1940",1750,"204-56-95-10-400204-1940-1750"]

{"sheet":"BudgetPFEDD","index":4,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Code Description ",{"$f":"BudgetCat!K1","v":"Touchpoint/MUNIS Budget Codes"},"Fund","Function","Object","Sub Object","Project","School Location","Program","Crosspoint GL Codes"]
[{"$f":"BudgetCat!A34","v":"PFE Facilitator Extra Activity "},{"$f":"BudgetCat!K34","v":"402.2100.519900.30124.1940.1750.FAC.030.2025"},204,42,"17","00","301204",{"$f":"CurrSchool","v":"1940"},1750,{"$f":"CONCATENATE(C2,\"-\",D2,\"-\",E2,\"-\",F2,\"-\",G2,\"-\",H2,\"-\",I2)","v":"204-42-17-00-301204-1940-1750"}]
[{"$f":"BudgetCat!A36","v":"PFE Contracted Services"},{"$f":"BudgetCat!K36","v":"402.2100.530000.30124.1940.1750.FAC.030.2025"},204,42,"95","00","301204","1940",1750,{"$f":"CONCATENATE(C3,\"-\",D3,\"-\",E3,\"-\",F3,\"-\",G3,\"-\",H3,\"-\",I3)","v":"204-42-95-00-301204-1940-1750"}]
[{"$f":"BudgetCat!A37","v":"PFE Communications"},{"$f":"BudgetCat!K37","v":"402.2100.553000.30124.1940.1750.FAC.030.2025"},204,42,"97","00","301204","1940",1750,"204-42-97-00-301204-1940-1750"]
[{"$f":"BudgetCat!A38","v":"PFE Travel of Employees"},{"$f":"BudgetCat!K38","v":"402.2100.558000.30124.1940.1750.FAC.030.2025"},204,42,"33","00","301204","1940",1750,"204-42-33-00-301204-1940-1750"]
[{"$f":"BudgetCat!A39","v":"PFE Registration Fees"},{"$f":"BudgetCat!K39","v":"402.2100.581000.30124.1940.1750.FAC.030.2025"},204,42,"36","00","301204","1940",1750,"204-42-36-00-301204-1940-1750"]
[{"$f":"BudgetCat!A40","v":"PFE Supplies"},{"$f":"BudgetCat!K40","v":"402.2100.561000.30124.1940.1750.FAC.030.2025"},204,42,"53","00","301204","1940",1750,"204-42-53-00-301204-1940-1750"]
[{"$f":"BudgetCat!A41","v":"PFE Computer Software"},{"$f":"BudgetCat!K41","v":"402.2100.553200.30124.1940.1750.FAC.030.2025"},204,42,"53","05","301204","1940",1750,"204-42-53-05-301204-1940-1750"]
[{"$f":"BudgetCat!A42","v":"PFE Technology Supplies"},{"$f":"BudgetCat!K42","v":"402.2100.561100.30124.1940.1750.FAC.030.2025"},204,42,"53","10","301204","1940",1750,"204-42-53-10-301204-1940-1750"]
[{"$f":"BudgetCat!A43","v":"PFE Expendible Equipment"},{"$f":"BudgetCat!K43","v":"402.2100.561500.30124.1940.1750.FAC.030.2025"},204,42,"92","00","301204","1940",1750,"204-42-92-00-301204-1940-1750"]
[{"$f":"BudgetCat!A44","v":"PFE Expendible Computer Equipment"},{"$f":"BudgetCat!K44","v":"402.2100.561600.30124.1940.1750.FAC.030.2025"},204,42,"92","05","301204","1940",1750,"204-42-92-05-301204-1940-1750"]
[{"$f":"BudgetCat!A45","v":"PFE Books and Periodicals"},{"$f":"BudgetCat!K45","v":"402.2100.564200.30124.1940.1750.FAC.030.2025"},204,42,"62","00","301204","1940",1750,"204-42-62-00-301204-1940-1750"]

{"sheet":"FinRef","index":5,"n_rows":27,"n_cols":19,"rows_kept":27,"cut":false,"hidden":true,"merged":[[6,4,6,18]]}
["SchoolYears","2025-2027"]
["FICA_RATE(part-time - bus drivers, substitutes, teachers, parent liaisons)",7.6499999999999999E-2]
["RET_RATE (full-time - teachers, paras, academic coaches, parent liaisons, custodians)",0.20899999999999999]
["Supplemental",1.4400000000000001E-3]
["Medicare",{"$f":"0.0145","v":1.4500000000000001E-2}]
["FICA",{"$f":"0.0625","v":6.25E-2}]
["TRS",0.20780000000000001,null,null,"CERT INS RATE/YR (teachers... Acedemic coaches)  SCHEDULE"]
["GrpLife",{"$f":"0.01056","v":1.056E-2},null,null,"Year",2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025]
["CERT INS RATE/YR (teachers... Acedemic coaches)",21120,null,null,"Mo",10,11,12,1,2,3,4,5,6,7,8,9]
["CLASS INS RATE/YR (paras and parent liasions)",16650,null,null,null,1195,1195,1195,1445,1445,1445,1445,1445,1445,1445,1445,1445,null,{"$f":"SUM(F10:R10)","v":16590}]
["CERT INS RATE/Mo",{"$f":"B9/10","v":2112}]
["CLASS INS RATE/Mo",{"$f":"B10/10","v":1665}]
["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",40,"per/hr",null,null,"Sandra Mack 3/14/24"]
["Non-Certified",22.5,"per/hr"]
[null,null,null,null,null,"Paraprofessionals and Parent Liaisons - $16,590 Total"]
["Yes",null,null,null,null,"October 2024 - $1195"]
["No",null,null,null,null,"November 2024 - $1195"]
[null,null,null,null,null,"December 2024 - $1195"]
["TUTOR_RATES",null,null,null,null,"January - September 2025 - $1445"]
[null,22.5]
[null,40,null,null,null,"Full-Time Teachers and Academic Coaches - $21,120"]
[null,null,null,null,null,"$1760 per month "]
["LastPosted:","2024-09-29T09:36:39","DJC"]

{"sheet":"SalaryYR","index":6,"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":7,"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":8,"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":"BudgetCat","index":9,"n_rows":67,"n_cols":20,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Code Description ","BudgetCode","Fund","Function","Object","Sub Object","Project","School Location","Program","Budget ","Touchpoint/MUNIS Budget Codes",null,null,null,null,"LOC","Program"]
["Teacher Salary",{"$f":"CONCATENATE(L2,\".\",M2,\".\",N2,\".\",O2,\".\",P2,\".\",Q2,\".\",R2,\".\",S2,\".\",T2)","v":"402.1000.511000.40024.1940.1750.FAC.030.2025"},204,38,"05","00","400204",{"$f":"CurrSchool","v":"1940"},1750,null,{"$f":"CONCATENATE(L2,\".\",M2,\".\",N2,\".\",O2,\".\",P2,\".\",Q2,\".\",R2,\".\",S2,\".\",T2)","v":"402.1000.511000.40024.1940.1750.FAC.030.2025"},402,1000,"511000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["Teacher and Paraprofessional Group Health","402.1000.521000.40024.1940.1750.FAC.030.2025",204,38,"87","00","400204","1940",1750,null,"402.1000.521000.40024.1940.1750.FAC.030.2025",402,1000,"521000",40024,"1940",1750,"FAC","030",2025]
["Teacher and Paraprofessional Retirement","402.1000.523000.40024.1940.1750.FAC.030.2025",204,38,"74","00","400204","1940",1750,null,"402.1000.523000.40024.1940.1750.FAC.030.2025",402,1000,"523000",40024,"1940",1750,"FAC","030",2025]
["Paraprofessional Salary","402.1000.514000.40024.1940.1750.FAC.030.2025",204,38,"07","00","400204","1940",1750,null,"402.1000.514000.40024.1940.1750.FAC.030.2025",402,1000,"514000",40024,"1940",1750,"FAC","030",2025]
["Substitutes for Certified Teacher Salaries","402.1000.511300.40024.1940.1750.FAC.030.2025",204,38,"16","00","400204","1940",1750,null,"402.1000.511300.40024.1940.1750.FAC.030.2025",402,1000,"511300",40024,"1940",1750,"FAC","030",2025]
["Afterschool/Daytime Tutorial","402.1000.519900.40024.1940.1750.FAC.030.2025",204,38,"17","00","400204","1940",1750,null,"402.1000.519900.40024.1940.1750.FAC.030.2025",402,1000,"519900",40024,"1940",1750,"FAC","030",2025]
["Instructional FICA (Teacher,Para,Subs,Tutor)","402.1000.522000.40024.1940.1750.FAC.030.2025",204,38,"89","00","400204","1940",1750,null,"402.1000.522000.40024.1940.1750.FAC.030.2025",402,1000,"522000",40024,"1940",1750,"FAC","030",2025]
["Instructional Contracted Services","402.1000.530000.40024.1940.1750.FAC.030.2025",204,38,"95","00","400204",{"$f":"CurrSchool","v":"1940"},1750,null,"402.1000.530000.40024.1940.1750.FAC.030.2025",402,1000,530000,40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["Instructional Contracted Services Teacher Salary (Charter Schools Only)","402.1000.532100.40024.1940.1750.FAC.030.2025",204,38,"95","10","400204","1940",1750,null,"402.1000.532100.40024.1940.1750.FAC.030.2025",402,1000,"532100",40024,"1940",1750,"FAC","030",2025]
["Instructional Supplies","402.1000.561000.40024.1940.1750.FAC.030.2025",204,38,"53","00","400204","1940",1750,null,"402.1000.561000.40024.1940.1750.FAC.030.2025",402,1000,"561000",40024,"1940",1750,"FAC","030",2025]
["Instructional Technology Supplies","402.1000.561100.40024.1940.1750.FAC.030.2025",204,38,"53","10","400204","1940",1750,null,"402.1000.561100.40024.1940.1750.FAC.030.2025",402,1000,"561100",40024,"1940",1750,"FAC","030",2025]
["Instructional Computer Software","402.1000.553200.40024.1940.1750.FAC.030.2025",204,38,"53","05","400204","1940",1750,null,"402.1000.553200.40024.1940.1750.FAC.030.2025",402,1000,"553200",40024,"1940",1750,"FAC","030",2025]
["Instructional Equipment ","402.1000.561500.40024.1940.1750.FAC.030.2025",204,61,"92","00","400204","1940",1750,null,"402.1000.561500.40024.1940.1750.FAC.030.2025",402,1000,"561500",40024,"1940",1750,"FAC","030",2025]
["Instructional Equipment (greater than or equal to $5000)","402.1000.573400.40024.1940.1750.FAC.030.2025",204,61,"92","01","400204","1940",1750,null,"402.1000.573400.40024.1940.1750.FAC.030.2025",402,1000,"573400",40024,"1940",1750,"FAC","030",2025]
["Instructional Computers","402.1000.561600.40024.1940.1750.FAC.030.2025",204,61,"92","05","400204","1940",1750,null,"402.1000.561600.40024.1940.1750.FAC.030.2025",402,1000,"561600",40024,"1940",1750,"FAC","030",2025]
["Instructional Books and Periodicals","402.1000.564200.40024.1940.1750.FAC.030.2025",204,38,"62","00","400204","1940",1750,null,"402.1000.564200.40024.1940.1750.FAC.030.2025",402,1000,"564200",40024,"1940",1750,"FAC","030",2025]
["ADD PFE Facilitator Extra Activity ","402.1000.519900.40024.1940.1750.FAC.030.2025",204,42,"17","00","400204","1940",1750,null,"402.1000.519900.40024.1940.1750.FAC.030.2025",402,1000,"519900","40024","1940","1750","FAC","030","2025"]
["ADD PFE Facilitator Extra Activity FICA","402.1000.522000.40024.1940.1750.FAC.030.2025",204,42,"89","00","400204","1940",1750,null,"402.1000.522000.40024.1940.1750.FAC.030.2025","402","1000","522000","40024",{"$f":"CurrSchool","v":"1940"},"1750","FAC","030","2025"]
["ADD PFE Contracted Services","402.2100.530000.40024.1940.1750.FAC.030.2025",204,42,"95","00","400204","1940",1750,null,"402.2100.530000.40024.1940.1750.FAC.030.2025",402,"2100","530000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["ADD PFE Communications","402.2100.553000.40024.1940.1750.FAC.030.2025",204,42,"97","00","400204","1940",1750,null,"402.2100.553000.40024.1940.1750.FAC.030.2025",402,"2100","553000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["ADD PFE Travel of Employees","402.2100.558000.40024.1940.1750.FAC.030.2025",204,42,"33","00","400204","1940",1750,null,"402.2100.558000.40024.1940.1750.FAC.030.2025",402,"2100","558000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["ADD PFE Registration Fees","402.2100.581000.40024.1940.1750.FAC.030.2025",204,42,"36","00","400204","1940",1750,null,"402.2100.581000.40024.1940.1750.FAC.030.2025",402,"2100","581000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["ADD PFE Supplies","402.2100.561000.40024.1940.1750.FAC.030.2025",204,42,"53","00","400204","1940",1750,null,"402.2100.561000.40024.1940.1750.FAC.030.2025",402,"2100","561000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["ADD PFE Computer Software","402.2100.553200.40024.1940.1750.FAC.030.2025",204,42,"53","05","400204","1940",1750,null,"402.2100.553200.40024.1940.1750.FAC.030.2025",402,"2100","553200",40024,"1940",1750,"FAC","030",2025]
["ADD PFE Technology Supplies","402.2100.561100.40024.1940.1750.FAC.030.2025",204,42,"53","10","400204","1940",1750,null,"402.2100.561100.40024.1940.1750.FAC.030.2025",402,"2100","561100",40024,"1940",1750,"FAC","030",2025]
["ADD PFE Expendible Equipment","402.2100.561500.40024.1940.1750.FAC.030.2025",204,42,"92","00","400204","1940",1750,null,"402.2100.561500.40024.1940.1750.FAC.030.2025",402,"2100","561500",40024,"1940",1750,"FAC","030",2025]
["ADD PFE Expendible Computer Equipment","402.2100.561600.40024.1940.1750.FAC.030.2025",204,42,"92","05","400204","1940",1750,null,"402.2100.561600.40024.1940.1750.FAC.030.2025",402,"2100","561600",40024,"1940",1750,"FAC","030",2025]
["ADD PFE Books and Periodicals","402.2100.564200.40024.1940.1750.FAC.030.2025",204,42,"62","00","400204","1940",1750,null,"402.2100.564200.40024.1940.1750.FAC.030.2025",402,"2100","564200",40024,"1940",1750,"FAC","030",2025]
["Parent Liaison Salary","402.2100.517700.40024.1940.1750.FAC.030.2025",204,42,"07","00","400204","1940",1750,null,"402.2100.517700.40024.1940.1750.FAC.030.2025",402,"2100","517700",40024,"1940",1750,"FAC","030",2025]
["Parent Liaisons Group Health","402.2100.521000.40024.1940.1750.FAC.030.2025",204,42,"87","00","400204","1940",1750,null,"402.2100.521000.40024.1940.1750.FAC.030.2025",402,"2100","521000",40024,"1940",1750,"FAC","030",2025]
["Parent Liaisons Teacher Retirement","402.2100.523000.40024.1940.1750.FAC.030.2025",204,42,"74","00","400204","1940",1750,null,"402.2100.523000.40024.1940.1750.FAC.030.2025",402,"2100","523000",40024,"1940",1750,"FAC","030",2025]
["Parent Liaisons FICA","402.2100.522000.40024.1940.1750.FAC.030.2025",204,42,"89","00","400204","1940",1750,null,"402.2100.522000.40024.1940.1750.FAC.030.2025",402,"2100","522000",40024,"1940",1750,"FAC","030",2025]
["PFE Facilitator Extra Activity ","402.2100.519900.30124.1940.1750.FAC.030.2025",204,42,"17","00","301204","1940",1750,null,"402.2100.519900.30124.1940.1750.FAC.030.2025","402","2100","519900","30124",{"$f":"CurrSchool","v":"1940"},"1750","FAC","030","2025"]
["PFE FICA","402.2100.522000.30124.1940.1750.FAC.030.2025",204,42,"89","00","301204","1940",1750,null,"402.2100.522000.30124.1940.1750.FAC.030.2025","402","2100","522000","30124","1940","1750","FAC","030","2025"]
["PFE Contracted Services","402.2100.530000.30124.1940.1750.FAC.030.2025",204,42,"95","00","301204","1940",1750,null,"402.2100.530000.30124.1940.1750.FAC.030.2025","402","2100","530000","30124","1940","1750","FAC","030","2025"]
["PFE Communications","402.2100.553000.30124.1940.1750.FAC.030.2025",204,42,"97","00","301204","1940",1750,null,"402.2100.553000.30124.1940.1750.FAC.030.2025","402","2100","553000","30124","1940","1750","FAC","030","2025"]
["PFE Travel of Employees","402.2100.558000.30124.1940.1750.FAC.030.2025",204,42,"33","00","301204","1940",1750,null,"402.2100.558000.30124.1940.1750.FAC.030.2025","402","2100","558000","30124","1940","1750","FAC","030","2025"]
["PFE Registration Fees","402.2100.581000.30124.1940.1750.FAC.030.2025",204,42,"36","00","301204","1940",1750,null,"402.2100.581000.30124.1940.1750.FAC.030.2025","402","2100","581000","30124","1940","1750","FAC","030","2025"]
["PFE Supplies","402.2100.561000.30124.1940.1750.FAC.030.2025",204,42,"53","00","301204","1940",1750,null,"402.2100.561000.30124.1940.1750.FAC.030.2025","402","2100","561000","30124","1940","1750","FAC","030","2025"]
["PFE Computer Software","402.2100.553200.30124.1940.1750.FAC.030.2025",204,42,"53","05","301204",{"$f":"CurrSchool","v":"1940"},1750,null,"402.2100.553200.30124.1940.1750.FAC.030.2025","402","2100","553200","30124","1940","1750","FAC","030","2025"]
["PFE Technology Supplies","402.2100.561100.30124.1940.1750.FAC.030.2025",204,42,"53","10","301204","1940",1750,null,"402.2100.561100.30124.1940.1750.FAC.030.2025","402","2100","561100","30124","1940","1750","FAC","030","2025"]
["PFE Expendible Equipment","402.2100.561500.30124.1940.1750.FAC.030.2025",204,42,"92","00","301204","1940",1750,null,"402.2100.561500.30124.1940.1750.FAC.030.2025","402","2100","561500","30124","1940","1750","FAC","030","2025"]
["PFE Expendible Computer Equipment","402.2100.561600.30124.1940.1750.FAC.030.2025",204,42,"92","05","301204","1940",1750,null,"402.2100.561600.30124.1940.1750.FAC.030.2025","402","2100","561600","30124","1940","1750","FAC","030","2025"]
["PFE Books and Periodicals","402.2100.564200.30124.1940.1750.FAC.030.2025",204,42,"62","00","301204","1940",1750,null,"402.2100.564200.30124.1940.1750.FAC.030.2025","402","2100","564200","30124","1940","1750","FAC","030","2025"]
["PL Substitutes for Certified Teacher","402.2213.511400.40024.1940.1750.FAC.030.2025",204,44,"16","00","400204","1940",1750,null,"402.2213.511400.40024.1940.1750.FAC.030.2025","402","2213","511400","40024","1940","1750","FAC","030","2025"]
["PL FICA (Subs, Stips, Academic Coach)","402.2213.522000.40024.1940.1750.FAC.030.2025",204,44,"89","00","400204","1940",1750,null,"402.2213.522000.40024.1940.1750.FAC.030.2025","402","2213","522000","40024","1940","1750","FAC","030","2025"]
["PL Stipends","402.2213.511600.40024.1940.1750.FAC.030.2025",204,44,"12","00","400204","1940",1750,null,"402.2213.511600.40024.1940.1750.FAC.030.2025","402","2213","511600","40024","1940","1750","FAC","030","2025"]
["Academic Coach Salaries","402.2213.519100.40024.1940.1750.FAC.030.2025",204,44,"19","10","400204","1940",1750,null,"402.2213.519100.40024.1940.1750.FAC.030.2025","402","2213","519100","40024","1940","1750","FAC","030","2025"]
["Academic Coach Group Health","402.2213.521000.40024.1940.1750.FAC.030.2025",204,44,"87","00","400204","1940",1750,null,"402.2213.521000.40024.1940.1750.FAC.030.2025","402","2213","521000","40024","1940","1750","FAC","030","2025"]
["Academic Coach Teacher Retirement","402.2213.523000.40024.1940.1750.FAC.030.2025",204,44,"74","00","400204","1940",1750,null,"402.2213.523000.40024.1940.1750.FAC.030.2025","402","2213","523000","40024","1940","1750","FAC","030","2025"]
["Data Clerk Salary","402.2213.000000.40024.1940.1750.FAC.030.2025",204,44,"03","00","400204","1940",1750,null,"402.2213.000000.40024.1940.1750.FAC.030.2025","402","2213","000000","40024","1940","1750","FAC","030","2025"]
["PL Contracted Services","402.2213.530000.40024.1940.1750.FAC.030.2025",204,44,"95","00","400204","1940",1750,null,"402.2213.530000.40024.1940.1750.FAC.030.2025",402,"2213","530000",40024,{"$f":"CurrSchool","v":"1940"},1750,"FAC","030",2025]
["PL Travel of Employees","402.2213.558000.40024.1940.1750.FAC.030.2025",204,44,"33","00","400204","1940",1750,null,"402.2213.558000.40024.1940.1750.FAC.030.2025",402,"2213","558000",40024,"1940",1750,"FAC","030",2025]
["PL Registration Fees","402.2213.581000.40024.1940.1750.FAC.030.2025",204,44,"36","00","400204","1940",1750,null,"402.2213.581000.40024.1940.1750.FAC.030.2025",402,"2213","581000",40024,"1940",1750,"FAC","030",2025]
["PL Supplies","402.2213.561000.40024.1940.1750.FAC.030.2025",204,44,"53","00","400204","1940",1750,null,"402.2213.561000.40024.1940.1750.FAC.030.2025",402,"2213","561000",40024,"1940",1750,"FAC","030",2025]
["PL Computer Software","402.2213.553200.40024.1940.1750.FAC.030.2025",204,44,"53","05","400204","1940",1750,null,"402.2213.553200.40024.1940.1750.FAC.030.2025",402,"2213","553200",40024,"1940",1750,"FAC","030",2025]
["PL Equipment","402.2213.561500.40024.1940.1750.FAC.030.2025",204,44,"92","00","400204","1940",1750,null,"402.2213.561500.40024.1940.1750.FAC.030.2025",402,"2213","561500",40024,"1940",1750,"FAC","030",2025]
["PL Books and Periodicals","402.2213.564200.40024.1940.1750.FAC.030.2025",204,44,"62","00","400204","1940",1750,null,"402.2213.564200.40024.1940.1750.FAC.030.2025",402,"2213","564200",40024,"1940",1750,"FAC","030",2025]
["Educational Media Books and Periodicals","402.2220.564200.40024.1940.1750.FAC.030.2025",204,44,"62","05","400204","1940",1750,null,"402.2220.564200.40024.1940.1750.FAC.030.2025",402,"2220","564200",40024,"1940",1750,"FAC","030",2025]
["Custodian Extra Activity","402.2600.518600.40024.1940.1750.FAC.030.2025",204,57,"17","00","400204","1940",1750,null,"402.2600.518600.40024.1940.1750.FAC.030.2025",402,"2600","518600",40024,"1940",1750,"FAC","030",2025]
["Custodian FICA","402.2600.522000.40024.1940.1750.FAC.030.2025",204,57,"89","00","400204","1940",1750,null,"402.2600.522000.40024.1940.1750.FAC.030.2025",402,"2600","522000",40024,"1940",1750,"FAC","030",2025]
["Transportation Bus Driver Extra Activity","402.2700.518000.40024.1940.1750.FAC.030.2025",204,56,"17","00","400204","1940",1750,null,"402.2700.518000.40024.1940.1750.FAC.030.2025",402,"2700","518000",40024,"1940",1750,"FAC","030",2025]
["Transporation Bus Driver FICA","402.2700.522000.40024.1940.1750.FAC.030.2025",204,56,"89","00","400204","1940",1750,null,"402.2700.522000.40024.1940.1750.FAC.030.2025",402,"2700","522000",40024,"1940",1750,"FAC","030",2025]
["Transportation Gas or Diesel Fuel","402.2700.562000.40024.1940.1750.FAC.030.2025",204,56,"95","00","400204","1940",1750,null,"402.2700.562000.40024.1940.1750.FAC.030.2025",402,"2700","562000",40024,"1940",1750,"FAC","030",2025]
["Transportation For Parents",{"$f":"CONCATENATE(L66,\".\",M66,\".\",N66,\".\",O66,\".\",P66,\".\",Q66,\".\",R66,\".\",S66,\".\",T66)","v":"402.2100.559500.40024.1940.1750.FAC.030.2025"},204,56,"95","10","400204","1940",1750,null,{"$f":"CONCATENATE(L66,\".\",M66,\".\",N66,\".\",O66,\".\",P66,\".\",Q66,\".\",R66,\".\",S66,\".\",T66)","v":"402.2100.559500.40024.1940.1750.FAC.030.2025"},402,"2100","559500",40024,"1940",1750,"FAC","030",2025]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J2:J66)","v":0}]

{"sheet":"TitleIExpns","index":10,"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":"402.1000.511000.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A2,e1Costs1)","v":0},{"$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"},{"$f":"BudgetCat!B3","v":"402.1000.521000.40024.1940.1750.FAC.030.2025"},{"$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":"402.1000.523000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A5","v":"Paraprofessional Salary"},{"$f":"BudgetCat!B5","v":"402.1000.514000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},{"$f":"BudgetCat!B6","v":"402.1000.511300.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A7","v":"Afterschool/Daytime Tutorial"},{"$f":"BudgetCat!B7","v":"402.1000.519900.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A8","v":"Instructional FICA (Teacher,Para,Subs,Tutor)"},{"$f":"BudgetCat!B8","v":"402.1000.522000.40024.1940.1750.FAC.030.2025"},{"$f":"IF(SUMIF(e1Cat1,$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"},{"$f":"BudgetCat!B9","v":"402.1000.530000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A10","v":"Instructional Contracted Services Teacher Salary (Charter Schools Only)"},{"$f":"BudgetCat!B10","v":"402.1000.532100.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A11","v":"Instructional Supplies"},{"$f":"BudgetCat!B11","v":"402.1000.561000.40024.1940.1750.FAC.030.2025"},3375,0,0,0,0,0,3375,51470.81,0,0,0,0,0,51470.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54845.81]
[{"$f":"BudgetCat!A12","v":"Instructional Technology Supplies"},{"$f":"BudgetCat!B12","v":"402.1000.561100.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A13","v":"Instructional Computer Software"},{"$f":"BudgetCat!B13","v":"402.1000.553200.40024.1940.1750.FAC.030.2025"},39552.57,0,0,0,0,0,39552.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39552.57]
[{"$f":"BudgetCat!A14","v":"Instructional Equipment "},{"$f":"BudgetCat!B14","v":"402.1000.561500.40024.1940.1750.FAC.030.2025"},8484.91,0,0,0,0,0,8484.91,0,2500,0,0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10984.91]
[{"$f":"BudgetCat!A15","v":"Instructional Equipment (greater than or equal to $5000)"},{"$f":"BudgetCat!B15","v":"402.1000.573400.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A15,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A15,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A15,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A15,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A15,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A15,e1Costs6)","v":0},{"$f":"SUM(C15:H15)","v":0},{"$f":"SUMIF(e2Cat1,A15,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A15,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A15,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A15,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A15,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A15,e2Costs6)","v":0},{"$f":"SUM(J15:O15)","v":0},{"$f":"SUMIF(e3Cat1,A15,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A15,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A15,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A15,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A15,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A15,e3Costs6)","v":0},{"$f":"SUM(Q15:V15)","v":0},{"$f":"SUMIF(e4Cat1,A15,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A15,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A15,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A15,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A15,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A15,e4Costs6)","v":0},{"$f":"SUM(X15:AC15)","v":0},{"$f":"SUM(I15,P15,W15,AD15)","v":0}]
[{"$f":"BudgetCat!A16","v":"Instructional Computers"},{"$f":"BudgetCat!B16","v":"402.1000.561600.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A17","v":"Instructional Books and Periodicals"},{"$f":"BudgetCat!B17","v":"402.1000.564200.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A18","v":"ADD PFE Facilitator Extra Activity "},{"$f":"BudgetCat!B18","v":"402.1000.519900.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A19","v":"ADD PFE Facilitator Extra Activity FICA"},{"$f":"BudgetCat!B19","v":"402.1000.522000.40024.1940.1750.FAC.030.2025"},{"$f":"IF(SUMIF(e1Cat1,$A$18,e1Costs1)>0,SUMIF(e1Cat1,$A$18,e1Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$18,e1Costs2)>0,SUMIF(e1Cat2,$A$18,e1Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$18,e1Costs3)>0,SUMIF(e1Cat3,$A$18,e1Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$18,e1Costs4)>0,SUMIF(e1Cat4,$A$18,e1Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$18,e1Costs5)>0,SUMIF(e1Cat5,$A$18,e1Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$18,e1Costs6)>0,SUMIF(e1Cat6,$A$18,e1Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$18,e2Costs1)>0,SUMIF(e2Cat1,$A$18,e2Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat2,$A$18,e2Costs2)>0,SUMIF(e2Cat2,$A$18,e2Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$18,e2Costs3)>0,SUMIF(e2Cat3,$A$18,e2Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$18,e2Costs4)>0,SUMIF(e2Cat4,$A$18,e2Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$18,e2Costs5)>0,SUMIF(e2Cat5,$A$18,e2Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$18,e2Costs6)>0,SUMIF(e2Cat6,$A$18,e2Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e3Cat1,$A$18,e3Costs1)>0,SUMIF(e3Cat1,$A$18,e3Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$18,e3Costs2)>0,SUMIF(e3Cat2,$A$18,e3Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$18,e3Costs3)>0,SUMIF(e3Cat3,$A$18,e3Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$18,e3Costs4)>0,SUMIF(e3Cat4,$A$18,e3Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$18,e3Costs5)>0,SUMIF(e3Cat5,$A$18,e3Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$18,e3Costs6)>0,SUMIF(e3Cat6,$A$18,e3Costs6)*vAltBene,0)","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$18,e4Costs1)>0,SUMIF(e4Cat1,$A$18,e4Costs1)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$18,e4Costs2)>0,SUMIF(e4Cat2,$A$18,e4Costs2)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$18,e4Costs3)>0,SUMIF(e4Cat3,$A$18,e4Costs3)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$18,e4Costs4)>0,SUMIF(e4Cat4,$A$18,e4Costs4)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$18,e4Costs5)>0,SUMIF(e4Cat5,$A$18,e4Costs5)*vAltBene,0)","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$18,e4Costs6)>0,SUMIF(e4Cat6,$A$18,e4Costs6)*vAltBene,0)","v":0},0,0]
[{"$f":"BudgetCat!A20","v":"ADD PFE Contracted Services"},{"$f":"BudgetCat!B20","v":"402.2100.530000.40024.1940.1750.FAC.030.2025"},{"$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}]
[{"$f":"BudgetCat!A21","v":"ADD PFE Communications"},{"$f":"BudgetCat!B21","v":"402.2100.553000.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A21,e1Costs1)","v":0},{"$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 Travel of Employees"},{"$f":"BudgetCat!B22","v":"402.2100.558000.40024.1940.1750.FAC.030.2025"},{"$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}]
[{"$f":"BudgetCat!A23","v":"ADD PFE Registration Fees"},{"$f":"BudgetCat!B23","v":"402.2100.581000.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A23,e1Costs1)","v":0},{"$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"},{"$f":"BudgetCat!B24","v":"402.2100.561000.40024.1940.1750.FAC.030.2025"},{"$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":"402.2100.553200.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A25,e1Costs1)","v":0},{"$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"},{"$f":"BudgetCat!B26","v":"402.2100.561100.40024.1940.1750.FAC.030.2025"},{"$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":"402.2100.561500.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A27,e1Costs1)","v":0},{"$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"},{"$f":"BudgetCat!B28","v":"402.2100.561600.40024.1940.1750.FAC.030.2025"},{"$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":"402.2100.564200.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A29,e1Costs1)","v":0},{"$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"},{"$f":"BudgetCat!B30","v":"402.2100.517700.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A31","v":"Parent Liaisons Group Health"},{"$f":"BudgetCat!B31","v":"402.2100.521000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A32","v":"Parent Liaisons Teacher Retirement"},{"$f":"BudgetCat!B32","v":"402.2100.523000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A33","v":"Parent Liaisons FICA"},{"$f":"BudgetCat!B33","v":"402.2100.522000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A34","v":"PFE Facilitator Extra Activity "},{"$f":"BudgetCat!B34","v":"402.2100.519900.30124.1940.1750.FAC.030.2025"},{"$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},{"$f":"SUMIF(e2Cat1,A34,e2Costs1)","v":1080},{"$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},{"$f":"SUM(J34:O34)","v":1080},{"$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":1080}]
[{"$f":"BudgetCat!A35","v":"PFE FICA"},{"$f":"BudgetCat!B35","v":"402.2100.522000.30124.1940.1750.FAC.030.2025"},{"$f":"IF(SUMIF(e1Cat1,$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$34,e2Costs1)*vAltBene,0)","v":28.619999999999997},{"$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$34,e2Costs6)*vAltBene,0)","v":0},28.619999999999997,{"$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$34,e4Costs6)*vAltBene,0)","v":0},0,28.619999999999997]
[{"$f":"BudgetCat!A36","v":"PFE Contracted Services"},{"$f":"BudgetCat!B36","v":"402.2100.530000.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A37","v":"PFE Communications"},{"$f":"BudgetCat!B37","v":"402.2100.553000.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A38","v":"PFE Travel of Employees"},{"$f":"BudgetCat!B38","v":"402.2100.558000.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A39","v":"PFE Registration Fees"},{"$f":"BudgetCat!B39","v":"402.2100.581000.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A40","v":"PFE Supplies"},{"$f":"BudgetCat!B40","v":"402.2100.561000.30124.1940.1750.FAC.030.2025"},749.38,0,0,0,0,0,749.38,258.32,0,0,0,0,0,258.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1007.7]
[{"$f":"BudgetCat!A41","v":"PFE Computer Software"},{"$f":"BudgetCat!B41","v":"402.2100.553200.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A42","v":"PFE Technology Supplies"},{"$f":"BudgetCat!B42","v":"402.2100.561100.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A43","v":"PFE Expendible Equipment"},{"$f":"BudgetCat!B43","v":"402.2100.561500.30124.1940.1750.FAC.030.2025"},1200,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200]
[{"$f":"BudgetCat!A44","v":"PFE Expendible Computer Equipment"},{"$f":"BudgetCat!B44","v":"402.2100.561600.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A45","v":"PFE Books and Periodicals"},{"$f":"BudgetCat!B45","v":"402.2100.564200.30124.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A46","v":"PL Substitutes for Certified Teacher"},{"$f":"BudgetCat!B46","v":"402.2213.511400.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A46,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A46,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A46,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A46,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A46,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A46,e1Costs6)","v":0},0,{"$f":"SUMIF(e2Cat1,A46,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A46,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A46,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A46,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A46,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A46,e2Costs6)","v":0},0,{"$f":"SUMIF(e3Cat1,A46,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A46,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A46,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A46,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A46,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A46,e3Costs6)","v":0},0,{"$f":"SUMIF(e4Cat1,A46,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A46,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A46,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A46,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A46,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A46,e4Costs6)","v":0},0,{"$f":"SUM(I46,P46,W46,AD46)","v":0}]
[{"$f":"BudgetCat!A47","v":"PL FICA (Subs, Stips, Academic Coach)"},{"$f":"BudgetCat!B47","v":"402.2213.522000.40024.1940.1750.FAC.030.2025"},{"$f":"IF(SUMIF(e1Cat1,$A$46,e1Costs1)>0,IF(SUMIF(e1Cat1,$A$48,e1Costs1)>0,SUMIF(e1Cat1,$A$46,e1Costs1)*tFICA+SUMIF(e1Cat1,$A$48,e1Costs1)*vFICA,SUMIF(e1Cat1,$A$46,e1Costs1)*tFICA),IF(SUMIF(e1Cat1,$A$48,e1Costs1)>0,SUMIF(e1Cat1,$A$48,e1Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat2,$A$46,e1Costs2)>0,IF(SUMIF(e1Cat2,$A$48,e1Costs2)>0,SUMIF(e1Cat2,$A$46,e1Costs2)*tFICA+SUMIF(e1Cat2,$A$48,e1Costs2)*vFICA,SUMIF(e1Cat2,$A$46,e1Costs2)*tFICA),IF(SUMIF(e1Cat2,$A$48,e1Costs2)>0,SUMIF(e1Cat2,$A$48,e1Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat3,$A$46,e1Costs3)>0,IF(SUMIF(e1Cat3,$A$48,e1Costs3)>0,SUMIF(e1Cat3,$A$46,e1Costs3)*tFICA+SUMIF(e1Cat3,$A$48,e1Costs3)*vFICA,SUMIF(e1Cat3,$A$46,e1Costs3)*tFICA),IF(SUMIF(e1Cat3,$A$48,e1Costs3)>0,SUMIF(e1Cat3,$A$48,e1Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat4,$A$46,e1Costs4)>0,IF(SUMIF(e1Cat4,$A$48,e1Costs4)>0,SUMIF(e1Cat4,$A$46,e1Costs4)*tFICA+SUMIF(e1Cat4,$A$48,e1Costs4)*vFICA,SUMIF(e1Cat4,$A$46,e1Costs4)*tFICA),IF(SUMIF(e1Cat4,$A$48,e1Costs4)>0,SUMIF(e1Cat4,$A$48,e1Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat5,$A$46,e1Costs5)>0,IF(SUMIF(e1Cat5,$A$48,e1Costs5)>0,SUMIF(e1Cat5,$A$46,e1Costs5)*tFICA+SUMIF(e1Cat5,$A$48,e1Costs5)*vFICA,SUMIF(e1Cat5,$A$46,e1Costs5)*tFICA),IF(SUMIF(e1Cat5,$A$48,e1Costs5)>0,SUMIF(e1Cat5,$A$48,e1Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e1Cat6,$A$46,e1Costs6)>0,IF(SUMIF(e1Cat6,$A$48,e1Costs6)>0,SUMIF(e1Cat6,$A$46,e1Costs6)*tFICA+SUMIF(e1Cat6,$A$48,e1Costs6)*vFICA,SUMIF(e1Cat6,$A$46,e1Costs6)*tFICA),IF(SUMIF(e1Cat6,$A$48,e1Costs6)>0,SUMIF(e1Cat6,$A$48,e1Costs6)*vFICA,0))","v":0},0,{"$f":"IF(SUMIF(e2Cat1,$A$46,e2Costs1)>0,IF(SUMIF(e2Cat1,$A$48,e2Costs1)>0,SUMIF(e2Cat1,$A$46,e2Costs1)*tFICA+SUMIF(e2Cat1,$A$48,e2Costs1)*vFICA,SUMIF(e2Cat1,$A$46,e2Costs1)*tFICA),IF(SUMIF(e2Cat1,$A$48,e2Costs1)>0,SUMIF(e2Cat1,$A$48,e2Costs1)*vFICA,0))","v":400},{"$f":"IF(SUMIF(e2Cat2,$A$46,e2Costs2)>0,IF(SUMIF(e2Cat2,$A$48,e2Costs2)>0,SUMIF(e2Cat2,$A$46,e2Costs2)*tFICA+SUMIF(e2Cat2,$A$48,e2Costs2)*vFICA,SUMIF(e2Cat2,$A$46,e2Costs2)*tFICA),IF(SUMIF(e2Cat2,$A$48,e2Costs2)>0,SUMIF(e2Cat2,$A$48,e2Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat3,$A$46,e2Costs3)>0,IF(SUMIF(e2Cat3,$A$48,e2Costs3)>0,SUMIF(e2Cat3,$A$46,e2Costs3)*tFICA+SUMIF(e2Cat3,$A$48,e2Costs3)*vFICA,SUMIF(e2Cat3,$A$46,e2Costs3)*tFICA),IF(SUMIF(e2Cat3,$A$48,e2Costs3)>0,SUMIF(e2Cat3,$A$48,e2Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat4,$A$46,e2Costs4)>0,IF(SUMIF(e2Cat4,$A$48,e2Costs4)>0,SUMIF(e2Cat4,$A$46,e2Costs4)*tFICA+SUMIF(e2Cat4,$A$48,e2Costs4)*vFICA,SUMIF(e2Cat4,$A$46,e2Costs4)*tFICA),IF(SUMIF(e2Cat4,$A$48,e2Costs4)>0,SUMIF(e2Cat4,$A$48,e2Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat5,$A$46,e2Costs5)>0,IF(SUMIF(e2Cat5,$A$48,e2Costs5)>0,SUMIF(e2Cat5,$A$46,e2Costs5)*tFICA+SUMIF(e2Cat5,$A$48,e2Costs5)*vFICA,SUMIF(e2Cat5,$A$46,e2Costs5)*tFICA),IF(SUMIF(e2Cat5,$A$48,e2Costs5)>0,SUMIF(e2Cat5,$A$48,e2Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e2Cat6,$A$46,e2Costs6)>0,IF(SUMIF(e2Cat6,$A$48,e2Costs6)>0,SUMIF(e2Cat6,$A$46,e2Costs6)*tFICA+SUMIF(e2Cat6,$A$48,e2Costs6)*vFICA,SUMIF(e2Cat6,$A$46,e2Costs6)*tFICA),IF(SUMIF(e2Cat6,$A$48,e2Costs6)>0,SUMIF(e2Cat6,$A$48,e2Costs6)*vFICA,0))","v":0},400,{"$f":"IF(SUMIF(e3Cat1,$A$46,e3Costs1)>0,IF(SUMIF(e3Cat1,$A$48,e3Costs1)>0,SUMIF(e3Cat1,$A$46,e3Costs1)*tFICA+SUMIF(e3Cat1,$A$48,e3Costs1)*vFICA,SUMIF(e3Cat1,$A$46,e3Costs1)*tFICA),IF(SUMIF(e3Cat1,$A$48,e3Costs1)>0,SUMIF(e3Cat1,$A$48,e3Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat2,$A$46,e3Costs2)>0,IF(SUMIF(e3Cat2,$A$48,e3Costs2)>0,SUMIF(e3Cat2,$A$46,e3Costs2)*tFICA+SUMIF(e3Cat2,$A$48,e3Costs2)*vFICA,SUMIF(e3Cat2,$A$46,e3Costs2)*tFICA),IF(SUMIF(e3Cat2,$A$48,e3Costs2)>0,SUMIF(e3Cat2,$A$48,e3Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat3,$A$46,e3Costs3)>0,IF(SUMIF(e3Cat3,$A$48,e3Costs3)>0,SUMIF(e3Cat3,$A$46,e3Costs3)*tFICA+SUMIF(e3Cat3,$A$48,e3Costs3)*vFICA,SUMIF(e3Cat3,$A$46,e3Costs3)*tFICA),IF(SUMIF(e3Cat3,$A$48,e3Costs3)>0,SUMIF(e3Cat3,$A$48,e3Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat4,$A$46,e3Costs4)>0,IF(SUMIF(e3Cat4,$A$48,e3Costs4)>0,SUMIF(e3Cat4,$A$46,e3Costs4)*tFICA+SUMIF(e3Cat4,$A$48,e3Costs4)*vFICA,SUMIF(e3Cat4,$A$46,e3Costs4)*tFICA),IF(SUMIF(e3Cat4,$A$48,e3Costs4)>0,SUMIF(e3Cat4,$A$48,e3Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat5,$A$46,e3Costs5)>0,IF(SUMIF(e3Cat5,$A$48,e3Costs5)>0,SUMIF(e3Cat5,$A$46,e3Costs5)*tFICA+SUMIF(e3Cat5,$A$48,e3Costs5)*vFICA,SUMIF(e3Cat5,$A$46,e3Costs5)*tFICA),IF(SUMIF(e3Cat5,$A$48,e3Costs5)>0,SUMIF(e3Cat5,$A$48,e3Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e3Cat6,$A$46,e3Costs6)>0,IF(SUMIF(e3Cat6,$A$48,e3Costs6)>0,SUMIF(e3Cat6,$A$46,e3Costs6)*tFICA+SUMIF(e3Cat6,$A$48,e3Costs6)*vFICA,SUMIF(e3Cat6,$A$46,e3Costs6)*tFICA),IF(SUMIF(e3Cat6,$A$48,e3Costs6)>0,SUMIF(e3Cat6,$A$48,e3Costs6)*vFICA,0))","v":0},0,{"$f":"IF(SUMIF(e4Cat1,$A$46,e4Costs1)>0,IF(SUMIF(e4Cat1,$A$48,e4Costs1)>0,SUMIF(e4Cat1,$A$46,e4Costs1)*tFICA+SUMIF(e4Cat1,$A$48,e4Costs1)*vFICA,SUMIF(e4Cat1,$A$46,e4Costs1)*tFICA),IF(SUMIF(e4Cat1,$A$48,e4Costs1)>0,SUMIF(e4Cat1,$A$48,e4Costs1)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat2,$A$46,e4Costs2)>0,IF(SUMIF(e4Cat2,$A$48,e4Costs2)>0,SUMIF(e4Cat2,$A$46,e4Costs2)*tFICA+SUMIF(e4Cat2,$A$48,e4Costs2)*vFICA,SUMIF(e4Cat2,$A$46,e4Costs2)*tFICA),IF(SUMIF(e4Cat2,$A$48,e4Costs2)>0,SUMIF(e4Cat2,$A$48,e4Costs2)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat3,$A$46,e4Costs3)>0,IF(SUMIF(e4Cat3,$A$48,e4Costs3)>0,SUMIF(e4Cat3,$A$46,e4Costs3)*tFICA+SUMIF(e4Cat3,$A$48,e4Costs3)*vFICA,SUMIF(e4Cat3,$A$46,e4Costs3)*tFICA),IF(SUMIF(e4Cat3,$A$48,e4Costs3)>0,SUMIF(e4Cat3,$A$48,e4Costs3)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat4,$A$46,e4Costs4)>0,IF(SUMIF(e4Cat4,$A$48,e4Costs4)>0,SUMIF(e4Cat4,$A$46,e4Costs4)*tFICA+SUMIF(e4Cat4,$A$48,e4Costs4)*vFICA,SUMIF(e4Cat4,$A$46,e4Costs4)*tFICA),IF(SUMIF(e4Cat4,$A$48,e4Costs4)>0,SUMIF(e4Cat4,$A$48,e4Costs4)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat5,$A$46,e4Costs5)>0,IF(SUMIF(e4Cat5,$A$48,e4Costs5)>0,SUMIF(e4Cat5,$A$46,e4Costs5)*tFICA+SUMIF(e4Cat5,$A$48,e4Costs5)*vFICA,SUMIF(e4Cat5,$A$46,e4Costs5)*tFICA),IF(SUMIF(e4Cat5,$A$48,e4Costs5)>0,SUMIF(e4Cat5,$A$48,e4Costs5)*vFICA,0))","v":0},{"$f":"IF(SUMIF(e4Cat6,$A$46,e4Costs6)>0,IF(SUMIF(e4Cat6,$A$48,e4Costs6)>0,SUMIF(e4Cat6,$A$46,e4Costs6)*tFICA+SUMIF(e4Cat6,$A$48,e4Costs6)*vFICA,SUMIF(e4Cat6,$A$46,e4Costs6)*tFICA),IF(SUMIF(e4Cat6,$A$48,e4Costs6)>0,SUMIF(e4Cat6,$A$48,e4Costs6)*vFICA,0))","v":0},0,400]
[{"$f":"BudgetCat!A48","v":"PL Stipends"},{"$f":"BudgetCat!B48","v":"402.2213.511600.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,6400,0,0,0,0,0,6400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6400]
[{"$f":"BudgetCat!A49","v":"Academic Coach Salaries"},{"$f":"BudgetCat!B49","v":"402.2213.519100.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A50","v":"Academic Coach Group Health"},{"$f":"BudgetCat!B50","v":"402.2213.521000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A51","v":"Academic Coach Teacher Retirement"},{"$f":"BudgetCat!B51","v":"402.2213.523000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A52","v":"Data Clerk Salary"},{"$f":"BudgetCat!B52","v":"402.2213.000000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A53","v":"PL Contracted Services"},{"$f":"BudgetCat!B53","v":"402.2213.530000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A54","v":"PL Travel of Employees"},{"$f":"BudgetCat!B54","v":"402.2213.558000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,20000,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000]
[{"$f":"BudgetCat!A55","v":"PL Registration Fees"},{"$f":"BudgetCat!B55","v":"402.2213.581000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,10000,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
[{"$f":"BudgetCat!A56","v":"PL Supplies"},{"$f":"BudgetCat!B56","v":"402.2213.561000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A57","v":"PL Computer Software"},{"$f":"BudgetCat!B57","v":"402.2213.553200.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A58","v":"PL Equipment"},{"$f":"BudgetCat!B58","v":"402.2213.561500.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(e1Cat1,A58,e1Costs1)","v":0},{"$f":"SUMIF(e1Cat2,A58,e1Costs2)","v":0},{"$f":"SUMIF(e1Cat3,A58,e1Costs3)","v":0},{"$f":"SUMIF(e1Cat4,A58,e1Costs4)","v":0},{"$f":"SUMIF(e1Cat5,A58,e1Costs5)","v":0},{"$f":"SUMIF(e1Cat6,A58,e1Costs6)","v":0},{"$f":"SUM(C58:H58)","v":0},{"$f":"SUMIF(e2Cat1,A58,e2Costs1)","v":0},{"$f":"SUMIF(e2Cat2,A58,e2Costs2)","v":0},{"$f":"SUMIF(e2Cat3,A58,e2Costs3)","v":0},{"$f":"SUMIF(e2Cat4,A58,e2Costs4)","v":0},{"$f":"SUMIF(e2Cat5,A58,e2Costs5)","v":0},{"$f":"SUMIF(e2Cat6,A58,e2Costs6)","v":0},{"$f":"SUM(J58:O58)","v":0},{"$f":"SUMIF(e3Cat1,A58,e3Costs1)","v":0},{"$f":"SUMIF(e3Cat2,A58,e3Costs2)","v":0},{"$f":"SUMIF(e3Cat3,A58,e3Costs3)","v":0},{"$f":"SUMIF(e3Cat4,A58,e3Costs4)","v":0},{"$f":"SUMIF(e3Cat5,A58,e3Costs5)","v":0},{"$f":"SUMIF(e3Cat6,A58,e3Costs6)","v":0},{"$f":"SUM(Q58:V58)","v":0},{"$f":"SUMIF(e4Cat1,A58,e4Costs1)","v":0},{"$f":"SUMIF(e4Cat2,A58,e4Costs2)","v":0},{"$f":"SUMIF(e4Cat3,A58,e4Costs3)","v":0},{"$f":"SUMIF(e4Cat4,A58,e4Costs4)","v":0},{"$f":"SUMIF(e4Cat5,A58,e4Costs5)","v":0},{"$f":"SUMIF(e4Cat6,A58,e4Costs6)","v":0},{"$f":"SUM(X58:AC58)","v":0},{"$f":"SUM(I58,P58,W58,AD58)","v":0}]
[{"$f":"BudgetCat!A59","v":"PL Books and Periodicals"},{"$f":"BudgetCat!B59","v":"402.2213.564200.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A60","v":"Educational Media Books and Periodicals"},{"$f":"BudgetCat!B60","v":"402.2220.564200.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},{"$f":"BudgetCat!B61","v":"402.2600.518600.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A62","v":"Custodian FICA"},{"$f":"BudgetCat!B62","v":"402.2600.522000.40024.1940.1750.FAC.030.2025"},{"$f":"IF(SUMIF(e1Cat1,$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"},{"$f":"BudgetCat!B63","v":"402.2700.518000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A64","v":"Transporation Bus Driver FICA"},{"$f":"BudgetCat!B64","v":"402.2700.522000.40024.1940.1750.FAC.030.2025"},{"$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"},{"$f":"BudgetCat!B65","v":"402.2700.562000.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetCat!A66","v":"Transportation For Parents"},{"$f":"BudgetCat!B66","v":"402.2100.559500.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",{"$f":"SUM(C2:C66)","v":53361.859999999993},{"$f":"SUM(D2:D66)","v":0},{"$f":"SUM(E2:E66)","v":0},{"$f":"SUM(F2:F66)","v":0},0,0,{"$f":"SUM(I2:I66)","v":53361.859999999993},{"$f":"SUM(J2:J66)","v":79637.75},{"$f":"SUM(K2:K66)","v":12500},0,{"$f":"SUM(M2:M66)","v":0},0,0,92137.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145499.60999999999]

{"sheet":"BudgetPos","index":11,"n_rows":6,"n_cols":10,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Position","Munis BudgetCode","FND","FN","OBJ","SO","Project","Loc","Pgm","Crosspoint Budget Codes"]
[]
["Teacher, Title I",{"$f":"BudgetCat!K2","v":"402.1000.511000.40024.1940.1750.FAC.030.2025"},204,"38","05","00","400204",{"$f":"CurrSchool","v":"1940"},"1750",{"$f":"CONCATENATE(C3,\"-\",D3,\"-\",E3,\"-\",F3,\"-\",G3,\"-\",H3,\"-\",I3)","v":"204-38-05-00-400204-1940-1750"}]
["Para, Title I",{"$f":"BudgetCat!K5","v":"402.1000.514000.40024.1940.1750.FAC.030.2025"},204,"38","07","00","400204","1940","1750",{"$f":"CONCATENATE(C4,\"-\",D4,\"-\",E4,\"-\",F4,\"-\",G4,\"-\",H4,\"-\",I4)","v":"204-38-07-00-400204-1940-1750"}]
["Parent Liasion, Title I",{"$f":"BudgetCat!K30","v":"402.2100.517700.40024.1940.1750.FAC.030.2025"},204,"42","07","00","400204","1940","1750","204-42-07-00-400204-1940-1750"]
["Academic Coach",{"$f":"BudgetCat!K49","v":"402.2213.519100.40024.1940.1750.FAC.030.2025"},204,"44","19","10","400204","1940","1750","204-44-19-10-400204-1940-1750"]

{"sheet":"PosCosts","index":12,"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":"402.1000.511000.40024.1940.1750.FAC.030.2025"},{"$f":"SUMIF(ePosTitle,A2,eposBase)","v":0},{"$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"},{"$f":"BudgetPos!B4","v":"402.1000.514000.40024.1940.1750.FAC.030.2025"},{"$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":"402.2100.517700.40024.1940.1750.FAC.030.2025"},0,0,0,0,0,0,0,0,0,0]
[{"$f":"BudgetPos!A6","v":"Academic Coach"},{"$f":"BudgetPos!B6","v":"402.2213.519100.40024.1940.1750.FAC.030.2025"},99650,2491.25,102141.25,0,102141.25,2706.743125,21347.521249999998,21120,45174.264374999999,147315.514375]

{"sheet":"TitleIAllocations","index":13,"n_rows":116,"n_cols":4,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
["LOC","School","FY25 Title I  Allocation","FY25 PFE Allocation"]
["1080","Allgood Elementary School",356636,3983.7]
["5030","Arabia Mountain High School - Academy of Engineering, Medicine and Environm",502392.00000000006,4208.1616128000005]
["1200","Avondale Elementary School",254777.60000000003,2845.92]
["1600","Barack H. Obama Elementary Magnet School of Technology",556668,6218.0999999999995]
["2590","Bob Mathis Elementary School",213850,2388.75]
["1330","Briar Vista Elementary School",181016,1516.2354943999999]
["1320","Briarlake Elementary School",94985,795.61822399999994]
["1360","Brockett Elementary School",229510.39999999999,2563.6799999999998]
["1380","Browns Mill Elementary School",254646,2844.45]
["1450","Canby Lane Elementary School",262542,2932.6499999999996]
["3250","Cary Reynolds Elementary School",133705.60000000001,1493.52]
["1480","Cedar Grove Elementary School",327026,3652.95]
["5190","Cedar Grove High School",749462,8371.65]
["5180","Cedar Grove Middle School",469812,5247.9]
["5220","Chamblee Charter High School",484000,4054.1055999999999]
["1470","Chapel Hill Elementary School",327026,3652.95]
["5230","Chapel Hill Middle School",407302,4549.6499999999996]
["1520","Chesnut Elementary School",151250,1266.9079999999999]
["5250","Clarkston High School",930412,10392.9]
["1560","Columbia Elementary School",231616,2587.1999999999998]
["5270","Columbia High School",601412,6717.9]
["5260","Columbia Middle School",371770,4152.75]
["0220","Coralwood Education Center",25168,210.81349119999999]
["5290","Cross Keys High School",1163344,12994.8]
["6380","DeKalb Academy of Technology and the Environment Charter School",387562,4329.1499999999996]
["5060","DeKalb Early College Academy",153314,1712.55]
["1020","DeKalb Elementary School of the Arts",295836.79999999999,3304.56]
["6360","DeKalb PATH Academy Charter School",236880,2646]
["6410","DeKalb Preparatory Academy Charter",307286,3432.45]
["1640","Doraville United Elementary School",563248,6291.5999999999995]
["1760","Dresden Elementary School",314787.20000000001,3516.2400000000002]
["5330","Druid Hills High School",402930,3375.0429119999999]
["5730","Druid Hills Middle School",406560,3405.4487039999999]
["1780","Dunaire Elementary School",263858,2947.35]
["3420","Edward L. Bouie, Sr. Elementary School",305312,3410.3999999999996]
["2570","Eldridge L. Miller Elementary School",269780,3013.5]
["6250","Elizabeth Andrews High School",91593.600000000006,1023.1200000000001]
["1850","Evansdale Elementary School",193600,1621.6422399999999]
["1870","Fairington Elementary School",302680,3381]
["1860","Flat Rock Elementary School",606018,6769.3499999999995]
["1950","Flat Shoals Elementary School",288862,3226.6499999999996]
["5240","Freedom Middle School",806708,9011.1]
["2120","Hambrick Elementary School",321762,3594.1499999999996]
["2130","Hawthorne Elementary School",176870.39999999999,1975.68]
["5490","Henderson Middle School",618552,5181.1469568000002]
["2150","Henderson Mill Elementary School",219736.00000000003,1840.5639424000001]
["2180","Hightower Elementary School",349529.60000000003,3904.32]
["2200","Huntley Hills Elementary School",217929.60000000003,2434.3200000000002]
["2250","Idlewood Elementary School",559958,6254.8499999999995]
["2300","Indian Creek Elementary School",543508,6071.0999999999995]
["6350","International Community School",202070,1692.5890879999999]
["1400","John Robert Lewis Elementary School",470601.60000000003,5256.72]
["2320","Jolly Elementary School",494816,5527.2]
["2350","Kelley Lake Elementary School",128441.60000000001,1434.72]
["2360","Kingsley Elementary School",140360,1175.6906239999998]
["5550","Lakeside High School",651585,5457.8396640000001]
["2500","Laurel Ridge Elementary School",108295,907.1061279999999]
["6390","Leadership Preparatory Academy",156604,1749.3]
["5590","Lithonia High School",992922,11091.15]
["5580","Lithonia Middle School",702744,7849.7999999999993]
["2560","Livsey Elementary School",138424,1159.4742016]
["2610","Marbut Elementary School",252014,2815.0499999999997]
["0150","Margaret Harris Comprehensive School",43164.800000000003,482.16]
["5740","Martin Luther King, Jr. High School",950152,10613.4]
["5840","Mary McLeod Bethune Middle School",442176,4939.2]
["2600","McLendon Elementary School",186214,2080.0499999999997]
["5950","McNair High School",514556,5747.7]
["5440","McNair Middle School",518504,5791.7999999999993]
["2700","Midvale Elementary School",198979.20000000001,2222.6400000000003]
["5640","Miller Grove High School",731696,8173.2]
["5680","Miller Grove Middle School",439544,4909.8]
["2780","Montclair Elementary School",325315.20000000001,3633.84]
["1460","Murphey Candler Elementary School",303996,3395.7]
["1940","Narvie Harris Elementary School",296889.60000000003,3316.32]
["3000","Oakcliff Elementary School",397432,4439.3999999999996]
["3060","Oakview Elementary",426384,4762.8]
["3090","Panola Way Elementary School",389536,4351.2]
["3110","Peachcrest Elementary School",387562,4329.1499999999996]
["5650","Peachtree Middle School",399300,3344.6371199999999]
["3120","Pine Ridge Elementary School",350714,3917.5499999999997]
["3150","Pleasantdale Elementary School",363216,4057.2]
["3450","Princeton Elementary School",489552,5468.4]
["3320","Rainbow Elementary School",196084,2190.2999999999997]
["3200","Redan Elementary School",340844,3807.2999999999997]
["5670","Redan High School",664580,7423.5]
["5660","Redan Middle School",417830,4667.25]
["3700","Robert Shaw Theme School",192794,2153.5499999999997]
["3400","Rock Chapel Elementary School",332290,3711.75]
["3440","Rockbridge Elementary School",592858,6622.3499999999995]
["2620","Ronald E McNair Discovery Learning Academy Elementary School",308602,3447.1499999999996]
["3480","Rowland Elementary School",240828,2690.1]
["5690","Salem Middle School",609966,6813.45]
["5700","Sequoyah Middle School",1001212.8,11183.76]
["3620","Shadow Rock Elementary School",311892,3483.8999999999996]
["3980","Smoke Rise Elementary School",274780.79999999999,3069.36]
["4000","Snapfinger Elementary School",256620,2866.5]
["5760","Southwest DeKalb High School",799075.20000000007,8925.84]
["5780","Stephenson High School",821184,9172.7999999999993]
["5790","Stephenson Middle School",552720,6174]
["4150","Stone Mill Elementary School",342160,3822]
["4200","Stone Mountain Elementary School",277018,3094.35]
["5800","Stone Mountain High School",800786,8944.9499999999989]
["5810","Stone Mountain Middle School",668528,7467.5999999999995]
["4250","Stoneview Elementary School",484288,5409.5999999999995]
["6460","Tapestry Public Charter School",74415,623.31873599999994]
["5820","The Champion Middle Theme School",432700.8,4833.3599999999997]
["4650","Toney Elementary School",134890,1506.75]
["5850","Towers High School",507976,5674.2]
["5930","Tucker High School",896985.59999999998,10019.52]
["5920","Tucker Middle School",790258,8827.35]
["6260","UHS of Laurel Heights",12705,106.420272]
["1390","Wadsworth Magnet School for High Achievers",98736.000000000015,827.03754240000001]
["4920","Woodridge Elementary School",250698,2800.35]
["4960","Woodward Elementary School",281097.60000000003,3139.92]
["4980","Wynbrooke Elementary School",297942.40000000002,3328.08]

{"sheet":"Schools","index":14,"n_rows":145,"n_cols":7,"rows_kept":145,"cut":false,"hidden":true,"merged":[]}
["SchoolName","School","SchoolType","Loc","Region","SchoolAddress","Title1type"]
["Allgood Elementary School","1080","E","108","4","659 Allgood Road,Stone Mountain,GA 30083","SW"]
["Arabia Mountain High School","5030","H","503","3","6610 Browns Mill Road,Lithonia,GA 30038","SW"]
["Ashford Park Elementary School","1130","E","113","1","2968 Cravenridge Drive NE,Atlanta,GA 30319","N"]
["Austin Elementary School","1180","E","118","1","5321 Roberts Drive,Dunwoody,GA 30338","N"]
["Avondale Elementary School","1200","E","120","2","8 Lakeshore Drive,Avondale Estates,GA 30002","SW"]
["Barack H Obama Elem Magnet School of Technology","1600","E","160","7","3132 Clifton Church Road SE,Atlanta,GA 30316","SW"]
["Bethune Middle School","5840","M","584","6","5200 Covington Highway,Decatur,GA 30035","SW"]
["Bob Mathis Elementary School","2590","E","259","5","3505 Boring Road,Decatur,GA 30034","SW"]
["Briar Vista Elementary School","1330","E","133","2","1131 Briar Vista Terrace NE,Atlanta,GA 30324","SW"]
["Briarlake Elementary School","1320","E","132","2","3590 Lavista Road,Decatur,GA 30033","SW"]
["Brockett Elementary School","1360","E","136","2","1855 Brockett Road,Tucker,GA 30084","SW"]
["Browns Mill Elementary School","1380","E","138","5","4863 Browns Mill Road,Lithonia,GA 30038","SW"]
["Canby Lane Elementary School","1450","E","145","6","4150 Green Hawk Trail,Decatur,GA 30035","SW"]
["Cary Reynolds Elementary Sch","3250","E","325","1","3497 Pine Street,Doraville,GA 30340","SW"]
["Cedar Grove Elementary School","1480","E","148","7","2330 River Road,Ellenwood,GA 30294","SW"]
["Cedar Grove High School","5190","H","519","7","2360 River Road,Ellenwood,GA 30294","SW"]
["Cedar Grove Middle School","5180","M","518","7","2300 Wildcat Road,Decatur,GA 30034","SW"]
["Chamblee Charter High School","5220","H","522","1","3688 Chamblee Dunwoody Road,Chamblee,GA 30341","SW"]
["Chamblee Middle School","5210","M","521","1","3601 Sexton Woods Drive,Atlanta,GA 30341","N"]
["Champion Theme Middle School","5820","M","582","4","5265 Mimosa Drive,Stone Mountain,GA 30083","SW"]
["Chapel Hill Elementary School","1470","E","147","5","3536 Radcliffe Blvd,Decatur,GA 30034","SW"]
["Chapel Hill Middle School","5230","M","523","5","3535 Dogwood Farm Road,Decatur,GA 30034","SW"]
["Chesnut Elementary School","1520","E","152","1","4576 N Peachtree Road,Atlanta,GA 30338","SW"]
["Clarkston High School","5250","H","525","4","618 North Indian Creek Drive,Clarkston,GA 30021","SW"]
["Columbia Elementary School","1560","E","156","6","3230 Columbia Woods Drive,Decatur,GA 30032","SW"]
["Columbia High School","5270","H","527","6","2106 Columbia Drive,Decatur,GA 30032","SW"]
["Columbia Middle School","5260","M","526","6","3001 Columbia Drive,Decatur,GA 30034","SW"]
["Coralwood Diagnostic Center","0220","E","22","2","2477 Coralwood Dr.,Decatur,GA 30033","SW"]
["Cross Keys High School","5290","H","529","1","1626 N Druid Hills Road NE,Atlanta,GA 30319","SW"]
["DeKalb Academy of Tech/Envir","6380","M","638","4","1492 Kelton Drive,Stone Mountain,GA 30083","SW"]
["DeKalb Alternative School","5460","H","546","6","5855 Memorial Drive,Stone Mountain,GA 30083","SW"]
["DeKalb Early College Academy","5060","H","506","4","1701 Mountain Industrial Blvd.,Stone Mountain,GA 30083","SW"]
["DeKalb HS of Technology North","6090","V","609","6","1995 Womack Road,Atlanta,GA 30338","SW"]
["DeKalb HS of Technology South","6230","V","623","6","3303 Panthersville Road,Decatur,GA 30034","SW"]
["DeKalb PATH Academy","6360","M","636","1","3007 Hermance Drive,Atlanta,GA 30319","N"]
["DeKalb Preparatory Academy","6410","E","641","6","1402 Austin Drive,Decatur,GA 30032","SW"]
["DeKalb School of the Arts","5010","H","501","4","1192 Clarendon Avenue,Avondale Estates,GA 30002","SW"]
["Doraville United Elementary School","1640","E","164","1","3630 Shallowford Rd NE,Doraville,GA 30340","N"]
["Dresden Elementary School","1760","E","176","1","2449 Dresden Drive,Atlanta,GA 30341","SW"]
["Druid Hills High School","5330","H","533","2","1798 Haygood Drive NE,Atlanta,GA 30307","SW"]
["Druid Hills Middle School","5730","M","573","2","3100 Mount Olive Drive,Decatur,GA 30033","SW"]
["Dunaire Elementary School","1780","E","178","4","651 S Indian Creek Drive,Stone Mountain,GA 30083","SW"]
["Dunwoody Elementary","1800","E","180","1","1923 Womack Rd,Dunwoody,GA 30338","SW"]
["Dunwoody High School","5350","H","535","1","5035 Vermack Road,Dunwoody,GA 30338","N"]
["Eagle Woods Academy","0240","H","24","4","5931 Shadow Rock Drive,Lithonia,GA 30058","N"]
["Early Learning Center","0200","E","20","7","797 Fayetteville Road, SE,Atlanta,GA 30316","N"]
["East DeKalb Special Facilities","6280","H","628","99","5835 Memorial Dr.,Stone Mountain,GA 30083","N"]
["East DeKalb Special Services_Private","6290","H","629","99","5839 Memorial Dr.,Stone Mountain,GA 30083","N"]
["Edward L Bouie Sr Elementary","3420","E","342","5","5100 Rock Springs Road,Lithonia,GA 30038","N"]
["Eldridge L Miller Elementary","2570","E","257","3","919 Martin Rd,Stone Mountain,GA 30088","SW"]
["Elementary School of Arts","1020","E","102","7","3131 Old Rockbridge Road,Avondale Estates,GA 30002","SW"]
["Elizabeth Andrews High School","6250","H","625","6","1701 Mountain Industrial Blvd,Stone Mountain,GA 30083","SW"]
["Evansdale Elementary School","1850","E","185","2","2914 Evans Woods Drive,Atlanta,GA 30340","SW"]
["Fairington Elementary School","1870","E","187","5","5505 Phillip Bradley Drive,Lithonia,GA 30038","SW"]
["Fernbank Elementary School","1900","E","190","2","157 Heaton Park Drive,Atlanta,GA 30307","N"]
["Fernbank Science Center","6600","H","660","2","156 Heaton Park Drive, NE,Atlanta,GA 30307","N"]
["Flat Rock Elementary School","1860","E","186","5","4603 Evans Mill Road,Lithonia,GA 30038","SW"]
["Flat Shoals Elementary School","1950","E","195","7","3226 Flat Shoals Road,Decatur,GA 30034","SW"]
["Flex Academy ","6020","H","602","1","2652 Lawrenceville Hwy,Decatur,GA 30033","N"]
["Flex Academy Tuition","6030","H","603","1","2652 Lawrenceville Hwy,Decatur,GA 30033","N"]
["Flex Restore","6040","H","604","1","2652 Lawrenceville Hwy,Decatur,GA 30033","N"]
["Freedom Middle School","5240","M","524","4","505 South Hairston Road,Stone Mountain,GA 30088","SW"]
["GLOBE Academy Charter School","6450","E","645","2","2225 Heritage Drive,Atlanta,GA 30345","N"]
["Hambrick Elementary School","2120","E","212","4","1101 Hambrick Road,Stone Mountain,GA 30083","SW"]
["Hawthorne Elementary School","2130","E","213","2","2535 Caladium Drive, NE,Atlanta,GA 30345","SW"]
["Henderson Middle School","5490","M","549","2","2830 Henderson Mill Road,Atlanta,GA 30341","SW"]
["Henderson Mill Elementary","2150","E","215","2","2408 Henderson Mill Road, NE,Atlanta,GA 30345","SW"]
["Hightower Elementary School","2180","E","218","1","4236 Tilly Mill Road,Atlanta,GA 30360","SW"]
["Huntley Hills Elementary","2200","E","220","1","2112 Seaman Circle,Atlanta,GA 30341","SW"]
["Idlewood Elementary School","2250","E","225","2","1484 Idlewood Road,Tucker,GA 30084","SW"]
["Indian Creek Elementary School","2300","E","230","4","724 N Indian Creek Drive,Clarkston,GA 30021","SW"]
["Intensive English Program","6800","C","680","1","3318 Midway Road,Decatur,GA 30032","N"]
["International Center","7160","M","716","6","3318 Midway Road,Decatur,GA 30032","N"]
["International Community School","6350","E","635","2","2418 Wood Trail Lane,Decatur,GA 30033","SW"]
["John Lewis Elementary School","1400","E","140","1","2630 Skyland Dr NE,Brookhaven,GA 30319","SW"]
["Jolly Elementary School","2320","E","232","4","1070 Otello Avenue,Clarkston,GA 30021","SW"]
["Kelley Lake Elementary School","2350","E","235","7","2590 Kelly Lake Road,Decatur,GA 30032","SW"]
["Kingsley Elementary School","2360","E","236","1","2051 Brendon Drive,Atlanta,GA 30338","SW"]
["Kittredge Magnet Elementary","2370","E","237","1","1663 E Nancy Creek Dr., NE,Atlanta,GA 30319","N"]
["Lakeside High School","5550","H","555","2","3801 Briarcliff Road, NE,Atlanta,GA 30345","SW"]
["Laurel Heights","6260","H","626","6","934 Briarcliff Road,Atlanta,GA 30306","SW"]
["Laurel Ridge Elementary","2500","E","250","2","1215 Balsam Drive,Decatur,GA 30033","SW"]
["Leadership Preparatory Academy","6390","E","639","3","6400 Woodrow Road,Lithonia,GA 30038","SW"]
["Lithonia High School","5590","H","559","3","2440 Phillips Road,Lithonia,GA 30058","SW"]
["Lithonia Middle School","5580","M","558","3","2451 Randall Avenue,Lithonia,GA 30058","SW"]
["Livsey Elementary School","2560","E","256","2","4137 Livsey Road,Tucker,GA 30084","SW"]
["Marbut Theme School","2610","E","261","3","5776 Marbut Road,Lithonia,GA 30058","SW"]
["Margaret Harris Comprehensive","0150","C","15","1","1634 Knob Hill Drive, NE,Atlanta,GA 30329","SW"]
["Martin Luther King Jr High Sch","5740","H","574","5","3991 Snapfinger Road,Lithonia,GA 30038","SW"]
["McLendon Elementary School","2600","E","260","2","3169 Hollywood Drive,Decatur,GA 30033","SW"]
["McNair Discovery Learning Acad","2620","E","262","7","2162 Second Ave.,Decatur,GA 30032","SW"]
["McNair High School","5950","H","595","7","1804 Bouldercrest Road, SE,Atlanta,GA 30316","SW"]
["McNair Middle School","5440","M","544","7","2190 Wallingford Road,Decatur,GA 30032","SW"]
["Midvale Elementary School","2700","E","270","2","3836 Midvale Road,Tucker,GA 30084","SW"]
["Miller Grove High School","5640","H","564","5","2645 DeKalb Medical Parkway,Lithonia,GA 30058","SW"]
["Miller Grove Middle School","5680","M","568","5","2215 Miller Road,Decatur,GA 30035","SW"]
["Montclair Elementary School","2780","E","278","1","1680 Clairmont Place, NE,Atlanta,GA 30329","SW"]
["Montgomery Elementary School","2840","E","284","1","3995 Ashford Dunwoody Road,Atlanta,GA 30319","N"]
["Murphey Candler Elementary","1460","E","146","5","6775 S Goddard Road,Lithonia,GA 30038","SW"]
["Museum School_Avondale Estates","6400","E","640","2","923 Forrest Boulevard,Decatur,GA 30030","N"]
["Narvie J Harris Elementary","1940","E","194","7","3981 McGill Drive,Decatur,GA 30034","SW"]
["Oak Grove Elementary School","3050","E","305","2","1857 Oak Grove Road, NE,Atlanta,GA 30345","N"]
["Oak View Elementary School","3060","E","306","7","3574 Oakvale Road,Decatur,GA 30034","SW"]
["Oakcliff Elementary School","3000","E","300","1","3150 Willow Oak Way,Atlanta,GA 30340","SW"]
["Panola Way Elementary School","3090","E","309","5","2170 Panola Way Court,Lithonia,GA 30058","SW"]
["Peachcrest Elementary School","3110","E","311","6","1530 Joy Lane,Decatur,GA 30032","SW"]
["Peachtree Charter MS","5650","M","565","1","4664 N Peachtree Road,Atlanta,GA 30338","SW"]
["Pine Ridge Elementary School","3120","E","312","3","750 Pine Ridge Dr,Stone Mountain,GA 30087","SW"]
["Pleasantdale Elementary School","3150","E","315","2","3695 N Lake Drive,Atlanta,GA 30340","SW"]
["Princeton Elementary School","3450","E","345","3","1321 South Deshon Road,Lithonia,GA 30058","SW"]
["Rainbow Elementary School","3320","E","332","5","2801 Kelley Chapel Road,Decatur,GA 30034","SW"]
["Redan Elementary School","3200","E","320","3","1914 Stone Mtn Lithonia Rd,Lithonia,GA 30058","SW"]
["Redan High School","5670","H","567","3","5247 Redan Road,Stone Mountain,GA 30088","SW"]
["Redan Middle School","5660","M","566","3","1775 Young Road,Lithonia,GA 30058","SW"]
["Robert Shaw Theme School","3700","E","370","7","385 Glendale Road,Scottdale,GA 30079","SW"]
["Rock Chapel Elementary School","3400","E","340","3","1130 Rock Chapel Road,Lithonia,GA 30058","SW"]
["Rockbridge Elementary","3440","E","344","4","445 Halwick Way,Stone Mountain,GA 30083","SW"]
["Rowland Elementary","3480","E","348","6","1317 S Indian Creek Drive,Stone Mountain,GA 30083","SW"]
["Sagamore Hills Elementary","3500","E","350","2","1865 Alderbrook Road,Atlanta,GA 30345","N"]
["Salem Middle School","5690","M","569","5","5333 Salem Road,Lithonia,GA 30058","SW"]
["Sequoyah Middle School","5700","M","570","1","3456 Aztec Road,Atlanta,GA 30340","SW"]
["Shadow Rock Center","0110","E","11","4","1040 Kingway Drive,Lithonia,GA 30058","N"]
["Shadow Rock Elementary School","3620","E","362","3","1040 Kingway Drive,Lithonia,GA 30058","SW"]
["Smoke Rise Elementary School","3980","E","398","2","1991 Silver Hill Road,Stone Mountain,GA 30087","SW"]
["Snapfinger Elementary School","4000","E","400","6","1365 Snapfinger Road,Decatur,GA 30032","SW"]
["Southwest DeKalb High School","5760","H","576","5","2863 Kelley Chapel Road,Decatur,GA 30034","SW"]
["Stephenson High School","5780","H","578","3","701 Stephenson Road,Stone Mountain,GA 30087","SW"]
["Stephenson Middle School","5790","M","579","3","922 Stephenson Road,Stone Mountain,GA 30087","SW"]
["Stone Mill Elementary School","4150","E","415","4","4900 Sheila Lane,Stone Mountain,GA 30083","SW"]
["Stone Mountain Elementary","4200","E","420","4","6720 Memorial James B Rivers Dr,Stone Mountain,GA 30083","SW"]
["Stone Mountain High School","5800","H","580","4","4555 Central Drive,Stone Mountain,GA 30083","SW"]
["Stone Mountain Middle School","5810","M","581","4","4301 Sarr Parkway,Stone Mountain,GA 30083","SW"]
["Stoneview Elementary School","4250","E","425","3","2629 Huber Street,Lithonia,GA 30058","SW"]
["Tapestry Public Charter School","6420","H","642","1","3130 Raymond Drive,Atlanta,GA 30340","SW"]
["Toney Elementary School","4650","E","465","6","2701 Oakland Terrace,Decatur,GA 30032","SW"]
["Towers High School","5850","H","585","6","3919 Brookcrest Circle,Decatur,GA 30032","SW"]
["Tucker High School","5930","H","593","2","5036 Lavista Road,Tucker,GA 30084","SW"]
["Tucker Middle School","5920","M","592","2","2160 Idlewood Road,Tucker,GA 30084","SW"]
["Vanderlyn Elementary School","4840","E","484","1","1877 Vanderlyn Drive,Atlanta,GA 30338","N"]
["Wadsworth Magnet School","1390","E","139","6","3039 Santa Monica Drive,Decatur,GA 30032","SW"]
["Warren Technical School","6240","V","624","1","3075 Alton Road,Atlanta,GA 30341","N"]
["Woodridge Elementary School","4920","E","492","5","4120 Cedar Ridge Trail,Stone Mountain,GA 30083","SW"]
["Woodward Elementary School","4960","E","496","1","3034 Curtis Drive, NE,Atlanta,GA 30319","SW"]
["Wynbrooke Elementary School","4980","E","498","3","440 Wicksbury Way,Stone Mountain,GA 30087","SW"]

{"sheet":"Data Analysis","index":15,"n_rows":78,"n_cols":1,"rows_kept":78,"cut":false,"hidden":false,"merged":[[78,0,80,9],[56,0,56,9],[57,0,68,9],[69,0,69,9],[70,0,70,9],[71,0,71,9],[72,0,72,9],[73,0,73,9],[74,0,74,9],[75,0,75,9],[76,0,76,9],[77,0,77,9],[55,0,55,9],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,14,9],[15,0,15,9],[16,0,27,9],[28,0,28,9],[29,0,40,9],[41,0,41,9],[42,0,42,9],[43,0,54,9]]}
["SUMMARY OF SCHOOL DATA ANALYSIS AND/OR COMPREHENSIVE NEEDS ASSESSMENT"]
[]
["1. List the data used to identify valid needs for improvement (Ex. demographics (African American/Black, Hispanic, ELL, Asian, Students with Disabilities & Economically Disadvantaged), student learning (MAP, Georgia GMAS), Non-Cognitive Data (Attendance, Behavioral), perception (Climate Survey)). "]
["Georgia Milestones, MAP, Disipline Data, Attendance and School Climate Data.  African American, Economically Disadvantaed and Students with Disabilities are the demographics groups that will be monitored.  Non Cognitive Data being that will be monitored are Attendance and Behavior.  In order to assertain perception data from our stakeholders, Parent and Teacher Surveys will be administered."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. What are the results of your Root Cause Analysis using the Five Whys Protocol?\t\t\t\t\t\t\t\t\t"]
["Common Assessmement  and  End of Year Summative data reflects the  learning targets students have been exposed to throughout the school year.      The areas that high light our root causes are ELA and Mathematics.  These areas are probable results of Ineffective implementation of the structured literacy components which has led to decreased ahcievement in ELA scores.    In additon, a decrease in explicit implementation of math instructional plans has increased the number of students performing below grade level.    The increase in discipline referrals is negatively impacting school cultue and climate. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["3. 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). "]
["Narvie compared the GMAS content socres for ELA for 2024, 2023, and 2022  and Math for 2023, 2022, and 2021.  Data Analysis revealed that the pecentage of schoolwide Distinguished Learners in ELA  has increased.  The percentage of distingushed  ELA students  for 2022 was 11%, for 2023, 16% and for 2024, 18% of students scored proficient.    The number of students performing at developing or higher continues to grow.  In 2021 76% of students were developing or above in ELA.  In 2022, 80% of students were developing or above in ELA. In 2023, 83% of students performed at devlopng or above for ELA.  The percentage of mathematics distinguished learners for 2022 was 7% and 12% for 2023.   In mathematics for 2022, 77% of students performed at developing or higher.  In mathematics for 2023 85% of student scored at proficient or higher.   Math Ga milestones scores for 2024 have not been released as of yet.                     Analysis of the MAP ELA student Growth Summary Report aggregated data shows grdes 3, 4, and 5 are consistent in increasig the mean RIT scoeres for ELA and mathematics for the last 3 years.   In Reading , 3rd grade grew from   168.9 in 2022 to 185.0 in 2023  and193.2 in 2024.     Fourth grade grew from184.5 in 2022 to  194.4 in 2023 and then 202.8 in 2024.      Fifth grade increased from  194.8 in 2022 to 203. in 2023 and 213.4 in 2024.    The growth for math increased for all 3 grades levels .  For 3rd Grade Winter 2022 the mean RIT score was 173.1 for Wtr 2023 185.0 and Wtr 2024, 193.2 For fourth grade winter 2022, 185.1, for winter 2023, 194.4 . and for winter 202.8.  For fifth grade winter mathematics mean MAP score was 193.8, winter 2023, 203.0 and winter 2024, 213.4.       Based on Istation data for 2023-24, level 3 to level 5 students showed a 54% growth for overall domains. This data is compared to the average performance of their district and state peers.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["4. 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)."]
["Students at Narvie J. Harris are making consistent academic progress throughout the school years in reading and math.  In 2021 39% of students scored Distinguished or Proficient in ELA on the Georgia Milestones. In 2021 21% of students scored Distinguished or Proficient in Math In 2021 on the Georgia Milestones. Our ELA increased to 48%  in 2022 and 33% in Math in 2022.   Our 2023-24 winter MAP reading data shows an increase in ELA.                                                                                                                                                                                                On Georgia Milestones Assessment the ELA/Writing results prioritize the need to support writing. Teachers will be trained to effectively use and implement the writing platform to increase growth in ELA/Writing to increase proficient and distinguished learners.                                                                                                                                                                                             Teachers will continue to participate in professional learning opportunities to implement the use of math instructional learning plans and to implement best practices with math instruction. A close analysis in math revealed a need for combined instructional focus on procedural learning and conceptual understanding of mathematics. This is important to ensure all students learn and master standards. The CRA instructional model when used consistently will provide a graduated, conceptually supported work which will assist in creating meaningful connections among concrete, representational, and abstract levels of understanding in math.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["5. What data are missing, and how will you go about collecting this information for future use?"]
["GMAS data for mathematics and final content scores for ELA, Math and Science are missing for the school.  Prelimimary percentages will be replaced with final percentages once available. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["From the data analysis, what are the school's priority areas?"]
["Priority Area 1:  "]
["Reading/ELA"]
["Priority Area 2:  "]
["Mathematics"]
["Priority Area 3:  "]
["School Culture and Climate"]
["Priority Area 4: "]

{"sheet":"LEVEL 1 - 3 INITIATIVES","index":16,"n_rows":10,"n_cols":6,"rows_kept":10,"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)"]
["ELA","Structured Literacy","https://www.bestevidence.org","Strong","Increase in student comprension as measured by Georgia Milestones Assessment and MAP."]
["ELA","Writer's Workshop","https://www.bestevidence.org","Strong","Increase in student achievement in writing measured by Georgia Milestones Assessment."]
["Math ","Mathematics Standards-Based Classroom","https://evidenceforessa.org","Strong","Increase student achievement on Georgia Milestones, MAP Assessment, and District Benchmarks."]

{"sheet":"LEVEL 4 INITIATIVES","index":17,"n_rows":13,"n_cols":8,"rows_kept":13,"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 -  NOT APPLICABLE FOR SCHOOL IMPROVEMENT 1003(A)"]
["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)"]
["ELA, Math ","I-Ready","https//curriculumassociates.com/research-and-efficacy","ELA, Math","During the day, After school, or at home.","iReady growth data"]
["ELA, Math ","Stemscopes","https://acceleratelearning.com/research/","ELA, Math, Science","During the day, After school, or at home.","Flocabulary Student Achievement Data"]
["ELA","Accelerated Reader ","https://www.renaissance.com/products/accelerated-reader","ELA, Math","During the day, After school, or at home.","AR Lexile data"]
["ELA","Writable","www.writable.com/wp-content/uploads/2017/12/research-synopsis-and-pedagogy_writable.pdf","Writing","During the day, After school, or at home.","Writeable data"]
["ELA, Math ","IXL","ixl.com/membership/teachers/research","ELA, Math, Science, Social Studies","During the day, After school, or at home.","IXL data"]
["ELA","i-Station","https://www.istation.com/istation-reading-research-study","ELA","During the day, After school, or at home.","I-Station data"]
["ELA, Math ","Flocabulary ","http://flocabulary.com/results-achievement","ELA, Math, Science, Social Studies","During the day, After school, or at home.","Flocabulary Student Achievement Data"]
["ELA, Math ","Scholastic News","www.scholastic.com/aboutscholastic/research-and-reports/","ELA, Math, Science, Social Studies","During the day, After school, or at home."]
["ELA, Math ","Summer Express",null,"ELA, Math","At home"]

{"sheet":"Priority Area 1","index":18,"n_rows":100,"n_cols":44,"rows_kept":100,"cut":false,"hidden":false,"merged":[[80,4,80,5],[75,0,75,3],[76,0,76,3],[77,0,77,3],[51,4,51,5],[65,0,65,3],[54,4,54,5],[55,4,55,5],[56,4,56,5],[57,4,57,5],[58,4,58,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[54,0,54,3],[55,0,55,3],[56,0,56,3],[57,0,57,3],[58,0,58,3],[61,0,61,3],[62,0,62,3],[63,0,63,3],[64,0,64,3],[42,4,42,5],[43,4,43,5],[44,4,44,5],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[25,0,25,3],[26,0,26,3],[27,0,27,3],[28,0,28,3],[29,0,29,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[14,0,14,3],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,3],[67,0,67,5],[67,6,67,8],[31,0,31,5],[52,0,52,5],[53,0,53,5],[52,6,52,7],[59,0,59,5],[59,6,59,7],[9,6,9,9],[38,0,38,5],[38,6,38,8],[24,0,24,5],[10,0,11,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[21,4,21,5],[20,4,20,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[60,0,60,5],[30,0,30,5],[0,0,0,9],[1,0,1,9],[2,0,3,1],[4,0,4,1],[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],[4,2,5,8],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[22,4,22,5],[12,0,12,3],[13,0,13,3],[30,6,30,7],[66,0,66,9],[32,0,32,3],[33,0,33,3],[34,0,34,3],[35,0,35,3],[36,0,36,3],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[41,0,41,3],[42,0,42,3],[43,0,43,3],[44,0,44,3],[45,0,45,3],[46,0,46,3],[47,0,47,3],[48,0,48,3],[49,0,49,3],[50,0,50,3],[51,0,51,3],[41,4,41,5],[88,6,88,7],[89,0,89,5],[88,8,88,9],[81,8,81,9],[70,0,70,3],[71,0,71,3],[81,0,81,5],[81,6,81,7],[72,0,72,3],[73,0,73,3],[74,0,74,3],[78,0,78,3],[79,0,79,3],[80,0,80,3],[70,4,70,5],[71,4,71,5],[72,4,72,5],[73,4,73,5],[74,4,74,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[79,4,79,5],[97,0,97,1],[96,0,96,8],[98,0,98,8],[99,0,99,1],[100,0,100,8],[95,0,95,1],[94,0,94,3],[94,4,94,5],[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],[30,8,30,9],[68,0,69,5],[68,6,68,7],[70,10,78,10],[83,10,85,10],[90,10,92,10],[82,0,82,5],[83,0,83,3],[84,0,84,3],[85,0,85,3],[86,0,86,3],[87,0,87,3],[90,0,90,3],[91,0,91,3],[92,0,92,3],[93,0,93,3],[88,0,88,5],[83,4,83,5],[84,4,84,5],[85,4,85,5],[86,4,86,5],[87,4,87,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[93,4,93,5]]}
["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'!A73","v":"Reading/ELA"}]
[]
["*SMARTIE Goal with Performance Measures",null,"By the end of the SY 2024-2025, Narvie J. Harris will (1) improve student scoring developing or above in ELA as measured by the Georgia Milestones from 83% (SY23-24) to 85.49  (SY 24-25) and 31% (SY23-24) to 31.93 (SY24-25) for the Exceptional Education subgroup: (2) increase by 3% the number of students achieving proficient and/or distinguished levels on the Georgia Milestones (GMAS), (3) increase by 3% the numbers of students moving from developing to proficient on the Georgia Milestones, (4) 6% increase in the number of students whom meet or exceed expected growth projection for RIT scores on the math MAP assessment, and (5) meet state and subgroup performance standards targets by 3% for economically disadvantages student and students with disabilities indicated in the CCRPI.  "]
["* Specific, Measurable, Actionable, Realistic, Time-bound, Inclusive, Equitable - Must include subgroup targets."]
["DCSD Strategic Plan Goal",null,"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"]
["Structured Literacy",null,null,null,null,null,"SYSTEM 1: Standards and Curriculum Implementation "]
["Action Steps/Tasks to Implement Improvement Strategy\n(Who, What, When, Where, How, Funding Source)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1) The instructional team will monitor and implement direct and systematic reading instruction through the use of DCSD instructional framework (My View, Wonders, Performance Coach, Scholastic News, I-Ready Books, Summer Express) in all content areas to increase the components of Structured Literacy and core content mastery for all students. ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Administation/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W13","v":39552.57},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2)The instructional team will monitor student literacy skills through the daily check with an understanding tool to improve feedback and remediation for all groups of students. Common assessments will be given weekly to check for standards mastered and/or needing remediation.",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Leadership team","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)The instructional team will conduct walk throughs bi-monthly to monitor the implementation of the instructional framework and structured literacy components using an observation checklist to provide feedback and inform next steps.",null,null,null,"SYSTEM 4: Progress Monitoring and Analysis of Student Work ",null,"Administation/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) Teachers will provide interventions and remediation during the day and/or after school tutorial for students scoring below grade level as measured on the district MAP assessment, formative assessment, or other qualifying data ( dependent on multiple criteria rank order) to fill in the learning gaps.  Provide remediation for transitional students in preparation for the next grade and individualized instruction for SWD students.  Provide daily enrichment through small group instruction.",null,null,null,"SYSTEM 3: Collaboration Planning and Instructional Practices for Deeper Learning",null,"Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W16","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) Teachers will use Accelerated Reader and Flocabulary to increase comprehension through vocabulary acqusition and to challenge students to think critically and creatively in unit lesson plans.  ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Teachers/Administration/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W17","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["6) Teachers will use I-Ready as a intervention tool to faclitate student progress in reading. Students will use I-Ready for weekly independent practice, small group instruction, and differiented teacher assignments during the day.  Also, during tutorial the I-Ready program will fill in the individual learning gaps and increase student improvement in reading.",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Teachers/Administration/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Teachers will provide students with opportunties to use their reading strategies daily and support student's comprehension of various text by listening to studets read and discuss what they've read.  Teachers will give corrective feedback to reinforce comprehension strategies.",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teachers/Students/Administration and Media Specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W19","v":8484.91},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W20","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W22","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["7)Teachers will participate in PL's for IXL.  The PL's will provide training to teachers with creating assignments, monitoring progress, reading reports, and analyzing data.  The data will be used to inform instruction and guide teachers towardss next steps in planning for academic proficiency.",null,null,null,"SYSTEM 4: Progress Monitoring and Analysis of Student Work ",null,"Teachers/Administration/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W25","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["8) Teachers will participate in Writable training program to improve student outcomes for constructing responses and developing REBW essays.",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Teachers/Administration/Academic Coach/MTSS specialist",null,{"$f":"'Title I Program Worksheet 1'!W26","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["9) Teachers and the administrative team will collaborate in bi-weekly collaborative sessions using R.E.A.P protocol. Lesson plans, differentiated instructional strategies, tiered activities, and interventions will be presented in addition to addressing student strengths and weaknesses. ",null,null,null,"SYSTEM 3: Collaboration Planning and Instructional Practices for Deeper Learning",null,"Teachers/Administration/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W27","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10) Teachers will participate in PL Data day to analyze student growth and reflect, review, and refine strategy instruction based on MAP and i-Ready diagnostic. Based on student data, teachers will create small groups to reduce student-teacher ratio. ",null,null,null,"SYSTEM 2: Effective Use of Data ",null,"Teachers/Administration/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W28","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11)Teachers will participate in state and local professional learning to support Structured Literacy including small group instruction, the Georgai Literacy Academy, district trainings, and conferences. ",null,null,null,"SYSTEM 3: Collaboration Planning and Instructional Practices for Deeper Learning",null,"Teachers/Administration/Academic Coach/MTSS specialist","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W29","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12) Parents will participate in a mock GA Milestones University and Parent Workshops to understand the importance of reading and how they can help at home utilizing resources such supplies, technology, chromebooks, etc. ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W31","v":1200},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13) Send home content overview for instructional programs and provide support for parents at home. ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Teacher","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W32","v":749.38},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14) Provide stakeholder information opportunities to give input, feedback, and request resources to assist their children at home with the ELA content and to help with transition to the next grade level;translations will be made available based on need/requests (stakeholder input meetings, annual meeting, Curriculum Night, CSIP, Compact and Policy development, parent/teacher conferences, email and websites). ",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W33","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 1'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21)Character Education books and Parenting books for Social Emotional Support of Families",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W35","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #2"]
["Writing Workshop",null,null,null,null,null,"SYSTEM 1: Standards and Curriculum Implementation "]
["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,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)Teachers will utilize the writer's workshop model weekly and include STEMScopes (minilesson/work time/debrief) to provide direct instruction, modeling, scaffolding, flexible grouping, conferencing, and feedback.  Students will use writing rubics and writer's checklist biweekly for self peer writing evaluation to increase the writing skills.",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teacher","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W41","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2)Teachers will create biweekly assignments across all genres using the Writable program to organize and customize writing assignments and track student progress to improve student writing proficiency.  Students will use Writable platform to write across all genres, construct short respnses, practice writing skills, and receive feedback from teachers, peers, and AI.  Students will share work with peers and teachers (draft/published) to recieve immediate feedback.",null,null,null,"SYSTEM 3: Collaboration Planning and Instructional Practices for Deeper Learning",null,"Teacher","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W42","v":3375},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3)Adminstration will conduct monthly walkthroughs to monitor the implementation of the Writer's Workshop model using an observation checklist to inform next steps.",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W43","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Teachers will use the gradual release strategy weekly when providing instruction for readinga nd evidence-based writing (Reading Evidence Based Writing-REBW) and provide students with an informational/explantory or opinion/argumentative writer's checklist. Students will read informational/explantory or opinion/argumentative paired passages.  Teachers and students will evaluate the essays based on a two-trait  scoring rubric.",null,null,null,"SYSTEM 4: Progress Monitoring and Analysis of Student Work ",null,"Teacher","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W44","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5)Administration team will monitor the Writable student usage and growth reports to monitor growth between 2 graded assignments.",null,null,null,"SYSTEM 2: Effective Use of Data ",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W45","v":0},{"$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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)Teachers will participate in a writer's workshop PL to engage in the components of a writer's workshop to improve instructional practices.",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC","August 2024-May 2025",{"$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)Teachers will participate in Writable training program to improve student outcomes for constructing responses and developing REBW essays.",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W54","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14)Administration team will monitor implementation of the writer's workshop and Writable through data talks and PD to improve student outcome.",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC","August 2024-May 2025",{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)Provide stakeholders information and opportunites to give input, feedback, and request resources to assist their children at home with ELA content content and to help with their child's transition to the next grade level, translations will be made available based on need/requests (stakeholder input meetings, annual meeting, curriculum Night, CSIP, compact an policy development, parent/teacher conferences, emails, and websites).",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W59","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)Host a Parent University to give parents experiences with resources and activites that support reading and math.",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal, AP, AC, Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W60","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)Host a transition for our PreK students to allow parents and PreK student to meet with kindergarten teacher students new to Narvie meet with the kindergarten teachers to visit the classroom and learn the procedures and 5th grade students will visit a feeder middle school to meet administration, teachers, students, and representative organizations and clubs.  The students learn middle school expectations and experiences.",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principals, Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 1'!W61","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$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":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"Six Systems - Select 1"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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!"}}]
["CSIP Progress Monitoring Cycle 1:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 2:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 3:   ",null,"CSIP Monitoring Cycle"]

{"sheet":"Title I Program Worksheet 1","index":19,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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]]}
["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,{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"1940"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 1",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 1"]
[{"$f":"'Data Analysis'!$A$73","v":"Reading/ELA"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!$A$73","v":"Reading/ELA"}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"_xlfn.SINGLE('Priority Area 1'!A10)","v":"Structured Literacy"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 1'!A10","v":"Structured Literacy"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A13","v":"1) The instructional team will monitor and implement direct and systematic reading instruction through the use of DCSD instructional framework (My View, Wonders, Performance Coach, Scholastic News, I-Ready Books, Summer Express) in all content areas to increase the components of Structured Literacy and core content mastery for all students. "},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Computer Software",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.553200.40024.1940.1750.FAC.030.2025"},39552.57,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":39552.57}]
[{"$f":"'Priority Area 1'!A14","v":"2)The instructional team will monitor student literacy skills through the daily check with an understanding tool to improve feedback and remediation for all groups of students. Common assessments will be given weekly to check for standards mastered and/or needing remediation."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 1'!A15","v":"3)The instructional team will conduct walk throughs bi-monthly to monitor the implementation of the instructional framework and structured literacy components using an observation checklist to provide feedback and inform next steps."},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A16","v":"4) Teachers will provide interventions and remediation during the day and/or after school tutorial for students scoring below grade level as measured on the district MAP assessment, formative assessment, or other qualifying data ( dependent on multiple criteria rank order) to fill in the learning gaps.  Provide remediation for transitional students in preparation for the next grade and individualized instruction for SWD students.  Provide daily enrichment through small group instruction."},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A17","v":"5) Teachers will use Accelerated Reader and Flocabulary to increase comprehension through vocabulary acqusition and to challenge students to think critically and creatively in unit lesson plans.  "},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Computer Software",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.553200.40024.1940.1750.FAC.030.2025"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A18","v":"6) Teachers will use I-Ready as a intervention tool to faclitate student progress in reading. Students will use I-Ready for weekly independent practice, small group instruction, and differiented teacher assignments during the day.  Also, during tutorial the I-Ready program will fill in the individual learning gaps and increase student improvement in reading."},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Computer Software",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.553200.40024.1940.1750.FAC.030.2025"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A19","v":"Teachers will provide students with opportunties to use their reading strategies daily and support student's comprehension of various text by listening to studets read and discuss what they've read.  Teachers will give corrective feedback to reinforce comprehension strategies."},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Equipment ",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.561500.40024.1940.1750.FAC.030.2025"},8484.91,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,8484.91]
[{"$f":"'Priority Area 1'!A20","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A21","v":0},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A22","v":0},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A23","v":0},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A26:F26","v":"7)Teachers will participate in PL's for IXL.  The PL's will provide training to teachers with creating assignments, monitoring progress, reading reports, and analyzing data.  The data will be used to inform instruction and guide teachers towardss next steps in planning for academic proficiency."},null,null,null,"Instructional Contracted Services",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.530000.40024.1940.1750.FAC.030.2025"},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A27:F27","v":"8) Teachers will participate in Writable training program to improve student outcomes for constructing responses and developing REBW essays."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A28:F28","v":"9) Teachers and the administrative team will collaborate in bi-weekly collaborative sessions using R.E.A.P protocol. Lesson plans, differentiated instructional strategies, tiered activities, and interventions will be presented in addition to addressing student strengths and weaknesses. "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A29:F29","v":"10) Teachers will participate in PL Data day to analyze student growth and reflect, review, and refine strategy instruction based on MAP and i-Ready diagnostic. Based on student data, teachers will create small groups to reduce student-teacher ratio. "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G28+J28+M28+P28+S28+V28","v":0}]
[{"$f":"'Priority Area 1'!A30:F30","v":"11)Teachers will participate in state and local professional learning to support Structured Literacy including small group instruction, the Georgai Literacy Academy, district trainings, and conferences. "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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"]
[{"$f":"'Priority Area 1'!A33:F33","v":"12) Parents will participate in a mock GA Milestones University and Parent Workshops to understand the importance of reading and how they can help at home utilizing resources such supplies, technology, chromebooks, etc. "},null,"8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress",null,"PFE Expendible Equipment",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E31),VLOOKUP(E31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"402.2100.561500.30124.1940.1750.FAC.030.2025"},1200,null,{"$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$13,2,FALSE),\"\")","v":""},null,1200]
[{"$f":"'Priority Area 1'!A34:F34","v":"13) Send home content overview for instructional programs and provide support for parents at home. "},null,"9) Provide materials and training to help parents work with their children to improve achievement.",null,"PFE Supplies",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E32),VLOOKUP(E32,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"402.2100.561000.30124.1940.1750.FAC.030.2025"},749.38,null,{"$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$13,2,FALSE),\"\")","v":""},null,749.38]
[{"$f":"'Priority Area 1'!A35:F35","v":"14) Provide stakeholder information opportunities to give input, feedback, and request resources to assist their children at home with the ELA content and to help with transition to the next grade level;translations will be made available based on need/requests (stakeholder input meetings, annual meeting, Curriculum Night, CSIP, Compact and Policy development, parent/teacher conferences, email and websites). "},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",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 1'!A36:F36","v":0},null,"8) 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$13,E34),VLOOKUP(E34,BudgetPFEDD!$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}]
[{"$f":"'Priority Area 1'!A37:F37","v":"21)Character Education books and Parenting books for Social Emotional Support of Families"},null,"11) Coordinate and integrate parent involvement programs and activities ",null,"PFE Books and Periodicals",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E35),VLOOKUP(E35,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"402.2100.564200.30124.1940.1750.FAC.030.2025"},null,null,{"$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":49986.859999999993}]
["Improvement Strategy #2",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #2"]
[{"$f":"'Priority Area 1'!A39","v":"Writing Workshop"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 1'!A39","v":"Writing Workshop"}]
["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"]
[{"$f":"'Priority Area 1'!A42:F42","v":"1)Teachers will utilize the writer's workshop model weekly and include STEMScopes (minilesson/work time/debrief) to provide direct instruction, modeling, scaffolding, flexible grouping, conferencing, and feedback.  Students will use writing rubics and writer's checklist biweekly for self peer writing evaluation to increase the writing skills."},null,"Including teachers in decisions regarding the use of assessments",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G41+J41+M41+P41+S41+V41","v":0}]
[{"$f":"'Priority Area 1'!A43:F43","v":"2)Teachers will create biweekly assignments across all genres using the Writable program to organize and customize writing assignments and track student progress to improve student writing proficiency.  Students will use Writable platform to write across all genres, construct short respnses, practice writing skills, and receive feedback from teachers, peers, and AI.  Students will share work with peers and teachers (draft/published) to recieve immediate feedback."},null,"Activities for children experiencing difficulty",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.561000.40024.1940.1750.FAC.030.2025"},3375,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,3375]
[{"$f":"'Priority Area 1'!A44:F44","v":"3)Adminstration will conduct monthly walkthroughs to monitor the implementation of the Writer's Workshop model using an observation checklist to inform next steps."},null,"Activities for children experiencing difficulty",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A45:F45","v":"Teachers will use the gradual release strategy weekly when providing instruction for readinga nd evidence-based writing (Reading Evidence Based Writing-REBW) and provide students with an informational/explantory or opinion/argumentative writer's checklist. Students will read informational/explantory or opinion/argumentative paired passages.  Teachers and students will evaluate the essays based on a two-trait  scoring rubric."},null,"Activities for children experiencing difficulty",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A46:F46","v":"5)Administration team will monitor the Writable student usage and growth reports to monitor growth between 2 graded assignments."},null,"Activities for children experiencing difficulty",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A47:F47","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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"]
[{"$f":"'Priority Area 1'!A55:F55","v":"12)Teachers will participate in a writer's workshop PL to engage in the components of a writer's workshop to improve instructional practices."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G53+J53+M53+P53+S53+V53","v":0}]
[{"$f":"'Priority Area 1'!A56:F56","v":"13)Teachers will participate in Writable training program to improve student outcomes for constructing responses and developing REBW essays."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A57:F57","v":"14)Administration team will monitor implementation of the writer's workshop and Writable through data talks and PD to improve student outcome."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 1'!A62:F62","v":"17)Provide stakeholders information and opportunites to give input, feedback, and request resources to assist their children at home with ELA content content and to help with their child's transition to the next grade level, translations will be made available based on need/requests (stakeholder input meetings, annual meeting, curriculum Night, CSIP, compact an policy development, parent/teacher conferences, emails, and websites)."},null,"4) Provide timely information to parents through various methods",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}]
[{"$f":"'Priority Area 1'!A63:F63","v":"18)Host a Parent University to give parents experiences with resources and activites that support reading and math."},null,"8) Provide parent assistance on understanding state academic content standards and student academic achievement standards, monitoring, and progress",null,null,{"$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)Host a transition for our PreK students to allow parents and PreK student to meet with kindergarten teacher students new to Narvie meet with the kindergarten teachers to visit the classroom and learn the procedures and 5th grade students will visit a feeder middle school to meet administration, teachers, students, and representative organizations and clubs.  The students learn middle school expectations and experiences."},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",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":0},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":3375}]
["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$37,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A73:F73","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A74:F74","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A76:F76","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A77:F77","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A78:F78","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A79:F79","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 1'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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":"Title I Program Worksheet 2","index":20,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
["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,{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"1940"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 2",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 2"]
[{"$f":"'Data Analysis'!$A75","v":"Mathematics"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!$A75","v":"Mathematics"}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"'Priority Area 2'!A10:I10","v":"Concrete-Representational-Abstract (CRA) Sequence of Instruction "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 2'!A10","v":"Concrete-Representational-Abstract (CRA) Sequence of Instruction "}]
["Action Steps to Implement Improvement Strategy",null,"Title I Program Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A13","v":"1) Teachers will use the CRA sequence of instruction to help students math skills and improve student achievement in each mathematics learning plan implemented in weekly lesson plans.  "},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.561000.40024.1940.1750.FAC.030.2025"},40588.089999999997,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":40588.089999999997}]
[{"$f":"'Priority Area 2'!A14","v":"2) Teachers will plan, implement, and progress monitor math concepts using Gradual Release to increase student achievement. Students will apply math concepts daily through small group instruction, collaboration, or indpendpent practice. Teachers will also use StemScopes to differenitiated suupport instrction. "},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 2'!A15","v":"3) Teachers will implement a variety of tools daily, including technology to support conceptual teaching and increase student performance and achievement.  Students will use manipulatives to explore and represent mathematical concepts.  Students will explore independently and collaboratively to improve academic discourse and student achievement."},null,"Schoolwide Reform Strategies (TA & SWP)",null,"Instructional Supplies",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.561000.40024.1940.1750.FAC.030.2025"},10882.72,"Instructional Equipment ",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.1000.561500.40024.1940.1750.FAC.030.2025"},2500,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,13382.72]
[{"$f":"'Priority Area 2'!A16","v":"4) Teachers and students will use I-Ready, Permance or Instruction Coach Math books and IXL to improve student achievement by tracking student progress and monitoring growth.  Teachers will administer the I-Ready diagnostic assessment 2 times per year to identify individualized student achievement."},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A17","v":"5) Administrative team will conduct monthly walkthroughs to monitor the implementation of the mathematical instructional framework using an observation tool to provide feedback and inform next steps. "},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A18","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A19","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A20","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A21","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A22","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A23","v":0},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A26:F26","v":"8) The instructional team will participate in state and national conferences for PL on  CRA and other math strategies to improve student conceptual understanding of mathematical skills. "},null,null,null,"PL Travel of Employees",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.2213.558000.40024.1940.1750.FAC.030.2025"},20000,"PL Registration Fees",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.2213.581000.40024.1940.1750.FAC.030.2025"},10000,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,30000]
[{"$f":"'Priority Area 2'!A27:F27","v":"9)All Instructional staff will attend Narvie University sessions beginning August 2024 and will  include the effective implementation of Math Workshops with a focus on the workd  period.  Narvie University will be held once a month and Teacher Boot Camp will be held Summer 2025. "},null,null,null,"PL Stipends",{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":"402.2213.511600.40024.1940.1750.FAC.030.2025"},6400,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,6400]
[{"$f":"'Priority Area 2'!A28:F28","v":"10)Teachers and the administration team will collaborate in bi-weekly collaborative sessions using the R.E.A.P. protocol.  Lesson plans, differentiated insructional strategies, tiered activites, assessments, and interventions presented while discussing strengths and weaknesses."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A29:F29","v":"11) The instructional team  will participate in PL to administer the I-Ready diagnostic, interprete results and inividualize instruction to increase student achievement.  Teachers will access instructional grouping data and engage in the differentiated in the platform."},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A30:F30","v":0},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A33:F33","v":"13) Provide stakeholders information and opportunities to give input, feedback, and request resources to assist their children at home with Math content and to help their child's transition to the next grade level; translations will be made available based on need/requests (stakeholder input meetings, annual Title I meeting, Curriculum Night, CSIP, Compact and Policy development, parent/teacher conferenes, emails, and website). Provide parents with a guide to IReady to support learning at home.  "},null,"11) Coordinate and integrate parent involvement programs and activities ",null,"PFE Supplies",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E31),VLOOKUP(E31,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"402.2100.561000.30124.1940.1750.FAC.030.2025"},258.32,null,{"$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$13,2,FALSE),\"\")","v":""},null,258.32]
[{"$f":"'Priority Area 2'!A34:F34","v":"14) Teachers will introduce parents to mathematical tools and CRA sequence of instruction strategy during Curriculum Night and Parent Academies to provide support with helping their students at home. "},null,"9) Provide materials and training to help parents work with their children to improve achievement.",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 2'!A35:F35","v":"15) Teachers will provide stakeholders with opportunities to engage in the Mathematical Modeling Framework and the Framework for Statistical Reasoning to help parents work with their child at home. "},null,"9) Provide materials and training to help parents work with their children to improve achievement.",null,"PFE Facilitator Extra Activity ",{"$f":"IF(COUNTIF(BudgetPFEDD!$A$2:$A$13,E33),VLOOKUP(E33,BudgetPFEDD!$A$2:$B$13,2,FALSE),\"\")","v":"402.2100.519900.30124.1940.1750.FAC.030.2025"},1080,null,{"$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$13,2,FALSE),\"\")","v":""},null,1080]
[{"$f":"'Priority Area 2'!A36:F36","v":0},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":0},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":91709.13}]
["Improvement Strategy #2",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #2"]
[{"$f":"'Priority Area 2'!A39:I39","v":"Type Improvement Strategy Here"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 2'!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"]
[{"$f":"'Priority Area 2'!A42:F42","v":"1)"},null,"Select from drop down menu",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G41+J41+M41+P41+S41+V41","v":0}]
[{"$f":"'Priority Area 2'!A43:F43","v":"2)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A44:F44","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A45:F45","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A46:F46","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A47:F47","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A55:F55","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A56:F56","v":"13)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A62:F62","v":"17)"},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)"},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$37,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A73:F73","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A74:F74","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A75:F75","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A76:F76","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A77:F77","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A78:F78","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A79:F79","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 2'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 2'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$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 2","index":21,"n_rows":100,"n_cols":52,"rows_kept":100,"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],[23,6,23,7],[10,0,11,5],[10,6,10,7],[10,8,10,9],[32,10,34,10],[23,8,23,9],[24,0,24,5],[25,10,27,10],[11,10,20,10],[30,0,30,5],[23,0,23,5],[30,6,30,7],[30,8,30,9],[31,0,31,5],[12,0,12,3],[12,4,12,5],[13,0,13,3],[13,4,13,5],[14,0,14,3],[14,4,14,5],[15,0,15,3],[15,4,15,5],[16,0,16,3],[16,4,16,5],[36,0,36,3],[36,4,36,5],[41,0,41,3],[41,4,41,5],[42,0,42,3],[42,4,42,5],[43,0,43,3],[43,4,43,5],[44,0,44,3],[44,4,44,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[61,10,63,10],[52,0,52,5],[52,6,52,7],[52,8,52,9],[53,0,53,5],[54,10,56,10],[58,0,58,3],[58,4,58,5],[38,6,38,8],[38,0,38,5],[41,10,49,10],[45,0,45,3],[45,4,45,5],[46,0,46,3],[46,4,46,5],[47,0,47,3],[47,4,47,5],[48,0,48,3],[48,4,48,5],[49,0,49,3],[49,4,49,5],[50,0,50,3],[50,4,50,5],[51,0,51,3],[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],[67,6,67,8],[67,0,67,5],[61,0,61,3],[61,4,61,5],[62,0,62,3],[62,4,62,5],[63,0,63,3],[63,4,63,5],[64,0,64,3],[64,4,64,5],[65,0,65,3],[65,4,65,5],[70,10,78,10],[70,0,70,3],[70,4,70,5],[71,0,71,3],[71,4,71,5],[72,0,72,3],[72,4,72,5],[73,0,73,3],[73,4,73,5],[74,0,74,3],[74,4,74,5],[75,0,75,3],[75,4,75,5],[76,0,76,3],[76,4,76,5],[77,0,77,3],[77,4,77,5],[78,0,78,3],[78,4,78,5],[90,10,92,10],[81,0,81,5],[81,6,81,7],[81,8,81,9],[82,0,82,5],[83,10,85,10],[84,0,84,3],[84,4,84,5],[85,0,85,3],[85,4,85,5],[86,0,86,3],[86,4,86,5],[87,0,87,3],[87,4,87,5],[95,0,95,1],[96,0,96,8],[97,0,97,1],[98,0,98,8],[99,0,99,1],[100,0,100,8],[88,0,88,5],[88,6,88,7],[88,8,88,9],[89,0,89,5],[92,0,92,3],[92,4,92,5],[93,0,93,3],[93,4,93,5],[94,0,94,3],[94,4,94,5],[17,0,17,3],[17,4,17,5],[18,0,18,3],[18,4,18,5],[19,0,19,3],[19,4,19,5],[20,0,20,3],[20,4,20,5],[21,0,21,3],[21,4,21,5],[22,0,22,3],[22,4,22,5],[25,0,25,3],[25,4,25,5],[26,0,26,3],[26,4,26,5],[27,0,27,3],[27,4,27,5],[28,0,28,3],[28,4,28,5],[29,0,29,3],[29,4,29,5],[32,0,32,3],[32,4,32,5],[33,0,33,3],[33,4,33,5],[34,0,34,3],[34,4,34,5],[35,0,35,3],[35,4,35,5],[51,4,51,5],[54,0,54,3],[54,4,54,5],[55,0,55,3],[55,4,55,5],[56,0,56,3],[56,4,56,5],[57,0,57,3],[57,4,57,5],[79,0,79,3],[79,4,79,5],[80,0,80,3],[80,4,80,5],[83,0,83,3],[83,4,83,5],[90,0,90,3],[90,4,90,5],[91,0,91,3],[91,4,91,5]]}
["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'!A75","v":"Mathematics"}]
[]
["*SMARTIE Goal with Performance Measures",null,"By the end of the SY 2024-2025, Narvie J. Harris will (1) improve student scoring developing or above in math as measured by the Georgia Milestones from 85% (SY23-24) to 87.55  (SY 24-25) and 44% (SY23-24) to  45.32 (SY24-25) for the Exceptional Education subgroup: (2) increase by 3% the number of students achieving proficient and/or distinguished levels on the Georgia Milestones (GMAS), (3) increase by 3% the numbers of students moving from developing to proficient on the Georgia Milestones, (4) 6% increase in the number of students whom meet or exceed expected growth projection for RIT scores on the math MAP assessment, and (5) meet state and subgroup performance standards targets by 3% for economically disadvantages student and students with disabilities.  "]
["* Specific, Measurable, Actionable, Realistic, Time-bound, Inclusive, Equitable - Must include subgroup targets."]
["DCSD Strategic Plan Goal",null,"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"]
["Concrete-Representational-Abstract (CRA) Sequence of Instruction ",null,null,null,null,null,"SYSTEM 1: Standards and Curriculum Implementation "]
["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,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1) Teachers will use the CRA sequence of instruction to help students math skills and improve student achievement in each mathematics learning plan implemented in weekly lesson plans.  ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W13","v":40588.089999999997},{"$f":"#REF!","v":{"$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 plan, implement, and progress monitor math concepts using Gradual Release to increase student achievement. Students will apply math concepts daily through small group instruction, collaboration, or indpendpent practice. Teachers will also use StemScopes to differenitiated suupport instrction. ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3) Teachers will implement a variety of tools daily, including technology to support conceptual teaching and increase student performance and achievement.  Students will use manipulatives to explore and represent mathematical concepts.  Students will explore independently and collaboratively to improve academic discourse and student achievement.",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal, AP, AC & Teacher","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W15","v":13382.72},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4) Teachers and students will use I-Ready, Permance or Instruction Coach Math books and IXL to improve student achievement by tracking student progress and monitoring growth.  Teachers will administer the I-Ready diagnostic assessment 2 times per year to identify individualized student achievement.",null,null,null,"SYSTEM 4: Progress Monitoring and Analysis of Student Work ",null,"Teacher","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W16","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["5) Administrative team will conduct monthly walkthroughs to monitor the implementation of the mathematical instructional framework using an observation tool to provide feedback and inform next steps. ",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC,MTSS","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W17","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W19","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W20","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W22","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["8) The instructional team will participate in state and national conferences for PL on  CRA and other math strategies to improve student conceptual understanding of mathematical skills. ",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Teachers/Admin/AC","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W25","v":30000},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["9)All Instructional staff will attend Narvie University sessions beginning August 2024 and will  include the effective implementation of Math Workshops with a focus on the workd  period.  Narvie University will be held once a month and Teacher Boot Camp will be held Summer 2025. ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teachers/Admin/AC/MTSS","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W26","v":6400},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["10)Teachers and the administration team will collaborate in bi-weekly collaborative sessions using the R.E.A.P. protocol.  Lesson plans, differentiated insructional strategies, tiered activites, assessments, and interventions presented while discussing strengths and weaknesses.",null,null,null,"SYSTEM 3: Collaboration Planning and Instructional Practices for Deeper Learning",null,"Teachers/Admin/AC/MTSS","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W27","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["11) The instructional team  will participate in PL to administer the I-Ready diagnostic, interprete results and inividualize instruction to increase student achievement.  Teachers will access instructional grouping data and engage in the differentiated in the platform.",null,null,null,"SYSTEM 2: Effective Use of Data ",null,"Teachers/Admin/AC/MTSS","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W28","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W29","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parental engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["13) Provide stakeholders information and opportunities to give input, feedback, and request resources to assist their children at home with Math content and to help their child's transition to the next grade level; translations will be made available based on need/requests (stakeholder input meetings, annual Title I meeting, Curriculum Night, CSIP, Compact and Policy development, parent/teacher conferenes, emails, and website). Provide parents with a guide to IReady to support learning at home.  ",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, AC, Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W31","v":258.32},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["14) Teachers will introduce parents to mathematical tools and CRA sequence of instruction strategy during Curriculum Night and Parent Academies to provide support with helping their students at home. ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W32","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["15) Teachers will provide stakeholders with opportunities to engage in the Mathematical Modeling Framework and the Framework for Statistical Reasoning to help parents work with their child at home. ",null,null,null,"SYSTEM 1: Standards and Curriculum Implementation ",null,"Teachers","August 2024-May 2025",{"$f":"'Title I Program Worksheet 2'!W33","v":1080},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W35","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #2"]
["Type Improvement Strategy Here",null,null,null,null,null,"Six Systems - Select 1"]
["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,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,null,null,null,null,{"$f":"'Title I Program Worksheet 2'!W41","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["2)",null,null,null,null,null,null,null,{"$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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",null,null,null,{"$f":"'Title I Program Worksheet 2'!W59","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18)",null,null,null,null,null,null,null,{"$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":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"Six Systems - Select 1"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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!"}}]
["CSIP Progress Monitoring Cycle 1:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 2:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 3:   ",null,"CSIP Monitoring Cycle"]

{"sheet":"Priority Area 3","index":22,"n_rows":100,"n_cols":52,"rows_kept":100,"cut":false,"hidden":false,"merged":[[59,6,59,7],[59,8,59,9],[95,0,95,1],[96,0,96,8],[97,0,97,1],[98,0,98,8],[99,0,99,1],[100,0,100,8],[88,0,88,5],[66,0,66,9],[68,0,69,5],[68,6,68,7],[68,8,68,9],[88,6,88,7],[88,8,88,9],[89,0,89,5],[67,6,67,8],[67,0,67,5],[79,0,79,3],[79,4,79,5],[80,0,80,3],[80,4,80,5],[93,0,93,3],[93,4,93,5],[90,10,92,10],[81,0,81,5],[81,6,81,7],[81,8,81,9],[82,0,82,5],[83,10,85,10],[84,0,84,3],[84,4,84,5],[85,0,85,3],[85,4,85,5],[86,0,86,3],[86,4,86,5],[87,0,87,3],[87,4,87,5],[90,0,90,3],[83,0,83,3],[83,4,83,5],[90,4,90,5],[91,0,91,3],[91,4,91,5],[92,0,92,3],[92,4,92,5],[61,10,63,10],[64,0,64,3],[64,4,64,5],[65,0,65,3],[65,4,65,5],[70,10,78,10],[70,0,70,3],[70,4,70,5],[71,0,71,3],[71,4,71,5],[72,0,72,3],[72,4,72,5],[73,0,73,3],[73,4,73,5],[74,0,74,3],[74,4,74,5],[75,0,75,3],[75,4,75,5],[76,0,76,3],[76,4,76,5],[77,0,77,3],[77,4,77,5],[78,0,78,3],[78,4,78,5],[41,0,41,3],[41,4,41,5],[52,0,52,5],[52,6,52,7],[52,8,52,9],[53,0,53,5],[54,10,56,10],[41,10,49,10],[42,0,42,3],[42,4,42,5],[43,0,43,3],[43,4,43,5],[44,0,44,3],[44,4,44,5],[45,0,45,3],[45,4,45,5],[46,0,46,3],[46,4,46,5],[47,0,47,3],[47,4,47,5],[48,0,48,3],[48,4,48,5],[49,0,49,3],[49,4,49,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[30,0,30,5],[30,6,30,7],[30,8,30,9],[31,0,31,5],[38,6,38,8],[38,0,38,5],[36,0,36,3],[36,4,36,5],[32,0,32,3],[32,4,32,5],[33,0,33,3],[33,4,33,5],[34,0,34,3],[34,4,34,5],[35,0,35,3],[35,4,35,5],[23,6,23,7],[10,0,11,5],[10,6,10,7],[10,8,10,9],[32,10,34,10],[23,8,23,9],[24,0,24,5],[25,10,27,10],[11,10,20,10],[12,0,12,3],[12,4,12,5],[13,0,13,3],[13,4,13,5],[14,0,14,3],[14,4,14,5],[15,0,15,3],[15,4,15,5],[16,0,16,3],[16,4,16,5],[17,0,17,3],[17,4,17,5],[18,0,18,3],[18,4,18,5],[19,0,19,3],[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],[19,4,19,5],[20,0,20,3],[20,4,20,5],[21,0,21,3],[21,4,21,5],[22,0,22,3],[22,4,22,5],[25,0,25,3],[25,4,25,5],[26,0,26,3],[26,4,26,5],[27,0,27,3],[27,4,27,5],[28,0,28,3],[28,4,28,5],[23,0,23,5],[29,0,29,3],[29,4,29,5],[50,0,50,3],[50,4,50,5],[51,0,51,3],[51,4,51,5],[54,0,54,3],[54,4,54,5],[55,0,55,3],[55,4,55,5],[56,0,56,3],[56,4,56,5],[94,0,94,3],[94,4,94,5],[57,0,57,3],[57,4,57,5],[58,0,58,3],[58,4,58,5],[61,0,61,3],[61,4,61,5],[62,0,62,3],[62,4,62,5],[63,0,63,3],[63,4,63,5],[60,0,60,5],[59,0,59,5]]}
["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,{"$f":"'Data Analysis'!$A$77","v":"School Culture and Climate"}]
[]
["*SMARTIE Goal with Performance Measures",null,"For the 2024-2025 school year, the school will decrease  the number of students missing 6 or more days by 3% from 327 or 58% of the population  to  317 students or 56% of the students.  \n\n"]
["* Specific, Measurable, Actionable, Realistic, Time-bound, Inclusive, Equitable - Must include subgroup targets."]
["DCSD Strategic Plan Goal",null,"Goal Area II: Stakeholder Engagement and Communication",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
["Positive Behavior Interventions and Support Program",null,null,null,null,null,"SYSTEM 5: Academic and Behavioral Support"]
["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,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for school use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1)Instructional team will monitor students daily discipline through the Dolphin Dollars.  The Special Education, 504, and MTSS departments will monitor behaviorial data for students with disabilities, 504's, and tier 3 supports bi-weekly.",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Special Area Teachers/504 coordinator/MTSS/ Admin","August 2024-May2025",{"$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) Teachers and counselors will use SEL online resource to grow the students wholistics to foster camaraderie and collaborative learning and development models.",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Teachers/Cousleors","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W14","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Teachers will monitor students' daily attendance through Infinite Campus.  The Special Education, 504, and MTSS departments will monitor attendance data for students with disabilities, 504's, and tier 3 support. The teacher will follow up with parents for 3 or more days absent from school. A social worker referral will be reported for 6 or more days. ",null,null,null,"SYSTEM 4: Progress Monitoring and Analysis of Student Work ",null,"Teachers/504 coordinator/MTSS/Admin","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12) Leadership team will facitilitae professional learning on classroom management strategies, trauma informed care and classroom manangement practices. ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal, AP, Teachers, MTSS, ","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W25","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["13) Leadership Team will provide teacher resources for improvement of instructional and classroom management practices. ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal, AP, AC, MTSS","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W26","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["14) Stakeholders will utilize instructional attendance through Infinite Campus to track attendance behaviors. ",null,null,null,"SYSTEM 6: Instructional Feedback and Professional Learning ",null,"Principal, AP, Counselors  Teachers, MTSS, ","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W27","v":0},{"$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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17) Instructional team will utilize attendance/behavioral data compiled by teachers to educate to all stakeholders, parents, and guardians on student behaviors and applied interventions each grade reporting period. ",null,null,null,"SYSTEM 2: Effective Use of Data ",null,"Teachers","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W31","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},"SEE NOTE ABOVE"]
["18) Leadership Team will inform the parents of those students who are Tier 2 and Tier 3 behavioral interventions and needs and support that are applied to assist the student. (Zoom, Remind)",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal/AP/MTSS/Counselor","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W32","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["19)Teachers will communicate weekly all behavior expectations to parents and guardians and provide positive communication to parents on students that exhibit correct behavior. ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Teachers","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W33","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Students who have demonstrated success weekly and throughout the month will celebrate in a culminating celebration. ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal/AP/MTSS","August 2024-May2025",{"$f":"'Title I Program Worksheet 3'!W34","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["21) Teachers will communicate with parents and counseling department students who have missed three or more days of school each week. They will list in the contact log of Infinite Campus their commuication their communication regarding absenteeism, tardies, etc. Parents will receive a formal letter and call requesting  documentation of absenteeism. The counseling department will  offer resources and support. ",null,null,null,"SYSTEM 5: Academic and Behavioral Support",null,"Principal, AP, AC, MTSS, Counselor","August 2024-May2025",{"$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,"Six Systems - Select 1"]
["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,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"Six Systems - Select 1"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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!"}}]
["CSIP Progress Monitoring Cycle 1:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 2:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 3:   ",null,"CSIP Monitoring Cycle"]

{"sheet":"Title I Program Worksheet 3","index":23,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
["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,{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"1940"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 3",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 3"]
[{"$f":"'Data Analysis'!$A$77","v":"School Culture and Climate"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!$A$77","v":"School Culture and Climate"}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$f":"'Priority Area 3'!A10:I10","v":"Positive Behavior Interventions and Support Program"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Priority Area 3'!A10","v":"Positive Behavior Interventions and Support Program"}]
["Action Steps to Implement Improvement Strategy",null,"Title I Schoolwide Component",null,"#1",null,null,"#2",null,null,"#3",null,null,"#4",null,null,"#5",null,null,"#6"]
[null,null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A13","v":"1)Instructional team will monitor students daily discipline through the Dolphin Dollars.  The Special Education, 504, and MTSS departments will monitor behaviorial data for students with disabilities, 504's, and tier 3 supports bi-weekly."},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G13+J13+M13+P13+S13+V13","v":0}]
[{"$f":"'Priority Area 3'!A14","v":"2) Teachers and counselors will use SEL online resource to grow the students wholistics to foster camaraderie and collaborative learning and development models."},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G14+J14+M14+P14+S14+V14","v":0}]
[{"$f":"'Priority Area 3'!A15","v":"Teachers will monitor students' daily attendance through Infinite Campus.  The Special Education, 504, and MTSS departments will monitor attendance data for students with disabilities, 504's, and tier 3 support. The teacher will follow up with parents for 3 or more days absent from school. A social worker referral will be reported for 6 or more days. "},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A16","v":0},null,"Schoolwide Reform Strategies (TA & SWP)",null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A17","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A18","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A19","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A20","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A21","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A22","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A23","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A26:F26","v":"12) Leadership team will facitilitae professional learning on classroom management strategies, trauma informed care and classroom manangement practices. "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G25+J25+M25+P25+S25+V25","v":0}]
[{"$f":"'Priority Area 3'!A27:F27","v":"13) Leadership Team will provide teacher resources for improvement of instructional and classroom management practices. "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$f":"G26+J26+M26+P26+S26+V26","v":0}]
[{"$f":"'Priority Area 3'!A28:F28","v":"14) Stakeholders will utilize instructional attendance through Infinite Campus to track attendance behaviors. "},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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"]
[{"$f":"'Priority Area 3'!A33:F33","v":"17) Instructional team will utilize attendance/behavioral data compiled by teachers to educate to all stakeholders, parents, and guardians on student behaviors and applied interventions each grade reporting period. "},null,"You may select more than one component from the following components - \nComponents 1-13 are required",null,null,{"$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}]
[{"$f":"'Priority Area 3'!A34:F34","v":"18) Leadership Team will inform the parents of those students who are Tier 2 and Tier 3 behavioral interventions and needs and support that are applied to assist the student. (Zoom, Remind)"},null,null,null,null,{"$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}]
[{"$f":"'Priority Area 3'!A35:F35","v":"19)Teachers will communicate weekly all behavior expectations to parents and guardians and provide positive communication to parents on students that exhibit correct behavior. "},null,null,null,null,{"$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}]
[{"$f":"'Priority Area 3'!A36:F36","v":"Students who have demonstrated success weekly and throughout the month will celebrate in a culminating celebration. "},null,null,null,null,{"$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}]
[{"$f":"'Priority Area 3'!A37:F37","v":"21) Teachers will communicate with parents and counseling department students who have missed three or more days of school each week. They will list in the contact log of Infinite Campus their commuication their communication regarding absenteeism, tardies, etc. Parents will receive a formal letter and call requesting  documentation of absenteeism. The counseling department will  offer resources and support. "},null,null,null,null,{"$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$37,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A44:F44","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A45:F45","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A46:F46","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A47:F47","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A55:F55","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$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$37,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A73:F73","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A74:F74","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A75:F75","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A76:F76","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A77:F77","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A78:F78","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A79:F79","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 3'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 3'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$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":"Priority Area 4","index":24,"n_rows":100,"n_cols":52,"rows_kept":100,"cut":false,"hidden":false,"merged":[[99,0,99,1],[100,0,100,8],[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],[67,6,67,8],[67,0,67,5],[88,6,88,7],[88,8,88,9],[89,0,89,5],[65,0,65,3],[65,4,65,5],[79,0,79,3],[79,4,79,5],[80,0,80,3],[80,4,80,5],[93,0,93,3],[93,4,93,5],[90,10,92,10],[81,0,81,5],[81,6,81,7],[81,8,81,9],[82,0,82,5],[83,10,85,10],[86,0,86,3],[86,4,86,5],[87,0,87,3],[87,4,87,5],[90,0,90,3],[90,4,90,5],[91,0,91,3],[91,4,91,5],[92,0,92,3],[83,0,83,3],[83,4,83,5],[84,0,84,3],[84,4,84,5],[85,0,85,3],[85,4,85,5],[92,4,92,5],[70,10,78,10],[73,0,73,3],[73,4,73,5],[74,0,74,3],[74,4,74,5],[75,0,75,3],[75,4,75,5],[76,0,76,3],[76,4,76,5],[77,0,77,3],[77,4,77,5],[78,0,78,3],[78,4,78,5],[70,0,70,3],[70,4,70,5],[71,0,71,3],[71,4,71,5],[72,0,72,3],[72,4,72,5],[61,10,63,10],[52,0,52,5],[52,6,52,7],[52,8,52,9],[53,0,53,5],[54,10,56,10],[56,0,56,3],[56,4,56,5],[57,0,57,3],[57,4,57,5],[58,0,58,3],[58,4,58,5],[61,0,61,3],[61,4,61,5],[62,0,62,3],[62,4,62,5],[63,0,63,3],[63,4,63,5],[41,0,41,3],[41,4,41,5],[41,10,49,10],[42,0,42,3],[42,4,42,5],[43,0,43,3],[43,4,43,5],[44,0,44,3],[44,4,44,5],[45,0,45,3],[45,4,45,5],[46,0,46,3],[46,4,46,5],[47,0,47,3],[47,4,47,5],[48,0,48,3],[48,4,48,5],[49,0,49,3],[49,4,49,5],[37,0,37,9],[39,0,40,5],[39,6,39,7],[39,8,39,9],[30,0,30,5],[30,6,30,7],[30,8,30,9],[31,0,31,5],[38,6,38,8],[38,0,38,5],[34,0,34,3],[34,4,34,5],[35,0,35,3],[35,4,35,5],[36,0,36,3],[36,4,36,5],[33,0,33,3],[33,4,33,5],[23,6,23,7],[10,0,11,5],[10,6,10,7],[10,8,10,9],[32,10,34,10],[23,8,23,9],[24,0,24,5],[25,10,27,10],[12,4,12,5],[13,0,13,3],[13,4,13,5],[14,0,14,3],[14,4,14,5],[15,0,15,3],[20,0,20,3],[20,4,20,5],[21,0,21,3],[21,4,21,5],[22,0,22,3],[22,4,22,5],[25,0,25,3],[25,4,25,5],[26,0,26,3],[26,4,26,5],[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],[11,10,20,10],[6,0,6,1],[6,2,6,9],[7,0,7,9],[8,0,8,9],[9,0,9,5],[9,6,9,8],[12,0,12,3],[15,4,15,5],[16,0,16,3],[16,4,16,5],[17,0,17,3],[17,4,17,5],[18,0,18,3],[18,4,18,5],[19,0,19,3],[19,4,19,5],[23,0,23,5],[27,0,27,3],[27,4,27,5],[28,0,28,3],[28,4,28,5],[29,0,29,3],[29,4,29,5],[32,0,32,3],[32,4,32,5],[94,0,94,3],[94,4,94,5],[95,0,95,1],[96,0,96,8],[97,0,97,1],[98,0,98,8],[50,0,50,3],[50,4,50,5],[51,0,51,3],[51,4,51,5],[54,0,54,3],[54,4,54,5],[55,0,55,3],[55,4,55,5],[64,0,64,3],[64,4,64,5]]}
["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,{"$f":"'Data Analysis'!$A$79","v":0}]
[]
["*SMARTIE Goal with Performance Measures"]
["* Specific, Measurable, Actionable, Realistic, Time-bound, Inclusive, Equitable - Must include subgroup targets."]
["DCSD Strategic Plan Goal",null,"Click here and select the area of the DCSD Strategic Plan from the dropdown menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key Indicators of Success -  Learning Pathway","Key Indicators of Success -  Community","Key Indicators of Success -  Culture Pathway","Key Indicators of Success -  Leadership Pathway","Click here and select the area of the MCS Strategic Plan 2016 from the drop down menu."]
["DO:  School Improvement Plans are developed based on data analyses and/or comprehensive needs assessments (PLAN), to implement solutions (DO), to understand the results or impact (CHECK) and to make adjustments based upon the outcomes of the strategy implementation (ACT)."]
["IMPROVEMENT STRATEGY #1"]
["Type Improvement Strategy Here",null,null,null,null,null,"Six Systems - Select 1"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus","THESE CELLS ARE LOCKED BECAUSE FUNDING AMOUNTS WILL AUTO POPULATE TO THIS SECTION FROM FUNDING WORKSHEETS."]
["1)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"Six Systems - Select 1"]
["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,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Professional Development/Professional Learning\nHigh-quality and ongoing professional development for teachers, principals, and paraprofessionals (TA & SWP)",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify associated professional development courses/activities, participants, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["IMPROVEMENT STRATEGY #3"]
["Type Improvement Strategy Here",null,null,null,null,null,"Six Systems - Select 1"]
["Action Steps/Tasks to Implement Improvement Strategy",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
[null,null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["1)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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,"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, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["12)",null,null,null,"Six Systems - Select 1",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":{"$error":"#REF!"}}]
["Action Steps/Tasks to Implement Associated with Parent/Family Engagement ",null,null,null,null,null,"Position Responsible for the Action Step, and alignment to district and state efforts/requirements, if needed.  ",null,"Funding Budgeted to Support Action Step"]
["Identify parent/family engagement activities, providers, and the dates activities will begin and end.",null,null,null,null,null,"Person/Position Responsible","Other \n(Optional, for \nschool use)","Title I, General, Grant, PTA, Donation, After School, Foundations)","Title I State Focus"]
["17)",null,null,null,"Six Systems - Select 1",null,null,null,{"$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!"}}]
["CSIP Progress Monitoring Cycle 1:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 2:   ",null,"CSIP Monitoring Cycle"]
[]
["CSIP Progress Monitoring Cycle 3:   ",null,"CSIP Monitoring Cycle"]

{"sheet":"Title I Program Worksheet 4","index":25,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[42,2,42,3],[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],[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],[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],[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],[0,0,0,12],[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]]}
["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,{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,"School Number:",{"$f":"'Cover Sheet'!H2","v":"1940"},null,null,null,null,"School Name:",{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"}]
["LEA Name/Number:",null,"DeKalb County School District (644)"]
[]
["Priority Area 4",null,null,null,null,null,null,null,null,null,null,null,null,"Priority Area 4"]
[{"$f":"'Data Analysis'!$A$79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Analysis'!$A$79","v":0}]
[]
["Improvement Strategy #1",null,null,null,null,null,null,null,null,null,null,null,null,"Improvement Strategy #1"]
[{"$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$37,E13),VLOOKUP(E13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H13),VLOOKUP(H13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K13),VLOOKUP(K13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N13),VLOOKUP(N13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q13),VLOOKUP(Q13,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T13),VLOOKUP(T13,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E14),VLOOKUP(E14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H14),VLOOKUP(H14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K14),VLOOKUP(K14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N14),VLOOKUP(N14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q14),VLOOKUP(Q14,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T14),VLOOKUP(T14,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E15),VLOOKUP(E15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H15),VLOOKUP(H15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K15),VLOOKUP(K15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N15),VLOOKUP(N15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q15),VLOOKUP(Q15,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T15),VLOOKUP(T15,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A16","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E16),VLOOKUP(E16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H16),VLOOKUP(H16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K16),VLOOKUP(K16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N16),VLOOKUP(N16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q16),VLOOKUP(Q16,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T16),VLOOKUP(T16,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A17","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E17),VLOOKUP(E17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H17),VLOOKUP(H17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K17),VLOOKUP(K17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N17),VLOOKUP(N17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q17),VLOOKUP(Q17,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T17),VLOOKUP(T17,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A18","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E18),VLOOKUP(E18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H18),VLOOKUP(H18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K18),VLOOKUP(K18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N18),VLOOKUP(N18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q18),VLOOKUP(Q18,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T18),VLOOKUP(T18,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A19","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E19),VLOOKUP(E19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H19),VLOOKUP(H19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K19),VLOOKUP(K19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N19),VLOOKUP(N19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q19),VLOOKUP(Q19,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T19),VLOOKUP(T19,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A20","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E20),VLOOKUP(E20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H20),VLOOKUP(H20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K20),VLOOKUP(K20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N20),VLOOKUP(N20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q20),VLOOKUP(Q20,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T20),VLOOKUP(T20,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A21","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E21),VLOOKUP(E21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H21),VLOOKUP(H21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K21),VLOOKUP(K21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N21),VLOOKUP(N21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q21),VLOOKUP(Q21,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T21),VLOOKUP(T21,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A22","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E22),VLOOKUP(E22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H22),VLOOKUP(H22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K22),VLOOKUP(K22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N22),VLOOKUP(N22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q22),VLOOKUP(Q22,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T22),VLOOKUP(T22,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A23","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E23),VLOOKUP(E23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H23),VLOOKUP(H23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K23),VLOOKUP(K23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N23),VLOOKUP(N23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q23),VLOOKUP(Q23,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T23),VLOOKUP(T23,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A26:F26","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E25),VLOOKUP(E25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H25),VLOOKUP(H25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K25),VLOOKUP(K25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N25),VLOOKUP(N25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q25),VLOOKUP(Q25,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T25),VLOOKUP(T25,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E26),VLOOKUP(E26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H26),VLOOKUP(H26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K26),VLOOKUP(K26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N26),VLOOKUP(N26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q26),VLOOKUP(Q26,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T26),VLOOKUP(T26,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A28:F28","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E27),VLOOKUP(E27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H27),VLOOKUP(H27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K27),VLOOKUP(K27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N27),VLOOKUP(N27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q27),VLOOKUP(Q27,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T27),VLOOKUP(T27,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A29:F29","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E28),VLOOKUP(E28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H28),VLOOKUP(H28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K28),VLOOKUP(K28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N28),VLOOKUP(N28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q28),VLOOKUP(Q28,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T28),VLOOKUP(T28,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A30:F30","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E29),VLOOKUP(E29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H29),VLOOKUP(H29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K29),VLOOKUP(K29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N29),VLOOKUP(N29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q29),VLOOKUP(Q29,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T29),VLOOKUP(T29,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$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$37,E41),VLOOKUP(E41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H41),VLOOKUP(H41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K41),VLOOKUP(K41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N41),VLOOKUP(N41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q41),VLOOKUP(Q41,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T41),VLOOKUP(T41,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E42),VLOOKUP(E42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H42),VLOOKUP(H42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K42),VLOOKUP(K42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N42),VLOOKUP(N42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q42),VLOOKUP(Q42,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T42),VLOOKUP(T42,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A44:F44","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E43),VLOOKUP(E43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H43),VLOOKUP(H43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K43),VLOOKUP(K43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N43),VLOOKUP(N43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q43),VLOOKUP(Q43,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T43),VLOOKUP(T43,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A45:F45","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E44),VLOOKUP(E44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H44),VLOOKUP(H44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K44),VLOOKUP(K44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N44),VLOOKUP(N44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q44),VLOOKUP(Q44,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T44),VLOOKUP(T44,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A46:F46","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E45),VLOOKUP(E45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H45),VLOOKUP(H45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K45),VLOOKUP(K45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N45),VLOOKUP(N45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q45),VLOOKUP(Q45,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T45),VLOOKUP(T45,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A47:F47","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E46),VLOOKUP(E46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H46),VLOOKUP(H46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K46),VLOOKUP(K46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N46),VLOOKUP(N46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q46),VLOOKUP(Q46,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T46),VLOOKUP(T46,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A48:F48","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E47),VLOOKUP(E47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H47),VLOOKUP(H47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K47),VLOOKUP(K47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N47),VLOOKUP(N47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q47),VLOOKUP(Q47,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T47),VLOOKUP(T47,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A49:F49","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E48),VLOOKUP(E48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H48),VLOOKUP(H48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K48),VLOOKUP(K48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N48),VLOOKUP(N48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q48),VLOOKUP(Q48,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T48),VLOOKUP(T48,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A50:F50","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E49),VLOOKUP(E49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H49),VLOOKUP(H49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K49),VLOOKUP(K49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N49),VLOOKUP(N49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q49),VLOOKUP(Q49,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T49),VLOOKUP(T49,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A51:F51","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E50),VLOOKUP(E50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H50),VLOOKUP(H50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K50),VLOOKUP(K50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N50),VLOOKUP(N50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q50),VLOOKUP(Q50,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T50),VLOOKUP(T50,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A52:F52","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E51),VLOOKUP(E51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H51),VLOOKUP(H51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K51),VLOOKUP(K51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N51),VLOOKUP(N51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q51),VLOOKUP(Q51,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T51),VLOOKUP(T51,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A55:F55","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E53),VLOOKUP(E53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H53),VLOOKUP(H53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K53),VLOOKUP(K53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N53),VLOOKUP(N53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q53),VLOOKUP(Q53,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T53),VLOOKUP(T53,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E54),VLOOKUP(E54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H54),VLOOKUP(H54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K54),VLOOKUP(K54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N54),VLOOKUP(N54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q54),VLOOKUP(Q54,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T54),VLOOKUP(T54,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A57:F57","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E55),VLOOKUP(E55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H55),VLOOKUP(H55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K55),VLOOKUP(K55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N55),VLOOKUP(N55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q55),VLOOKUP(Q55,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T55),VLOOKUP(T55,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A58:F58","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E56),VLOOKUP(E56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H56),VLOOKUP(H56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K56),VLOOKUP(K56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N56),VLOOKUP(N56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q56),VLOOKUP(Q56,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T56),VLOOKUP(T56,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A59:F59","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E57),VLOOKUP(E57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H57),VLOOKUP(H57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K57),VLOOKUP(K57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N57),VLOOKUP(N57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q57),VLOOKUP(Q57,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T57),VLOOKUP(T57,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$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$37,E69),VLOOKUP(E69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H69),VLOOKUP(H69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K69),VLOOKUP(K69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N69),VLOOKUP(N69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q69),VLOOKUP(Q69,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T69),VLOOKUP(T69,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E70),VLOOKUP(E70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H70),VLOOKUP(H70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K70),VLOOKUP(K70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N70),VLOOKUP(N70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q70),VLOOKUP(Q70,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T70),VLOOKUP(T70,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A73:F73","v":"3)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E71),VLOOKUP(E71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H71),VLOOKUP(H71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K71),VLOOKUP(K71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N71),VLOOKUP(N71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q71),VLOOKUP(Q71,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T71),VLOOKUP(T71,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A74:F74","v":"4)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E72),VLOOKUP(E72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H72),VLOOKUP(H72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K72),VLOOKUP(K72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N72),VLOOKUP(N72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q72),VLOOKUP(Q72,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T72),VLOOKUP(T72,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A75:F75","v":"5)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E73),VLOOKUP(E73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H73),VLOOKUP(H73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K73),VLOOKUP(K73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N73),VLOOKUP(N73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q73),VLOOKUP(Q73,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T73),VLOOKUP(T73,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A76:F76","v":"6)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E74),VLOOKUP(E74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H74),VLOOKUP(H74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K74),VLOOKUP(K74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N74),VLOOKUP(N74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q74),VLOOKUP(Q74,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T74),VLOOKUP(T74,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A77:F77","v":"7)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E75),VLOOKUP(E75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H75),VLOOKUP(H75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K75),VLOOKUP(K75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N75),VLOOKUP(N75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q75),VLOOKUP(Q75,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T75),VLOOKUP(T75,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A78:F78","v":"8)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E76),VLOOKUP(E76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H76),VLOOKUP(H76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K76),VLOOKUP(K76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N76),VLOOKUP(N76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q76),VLOOKUP(Q76,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T76),VLOOKUP(T76,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A79:F79","v":"9)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E77),VLOOKUP(E77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H77),VLOOKUP(H77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K77),VLOOKUP(K77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N77),VLOOKUP(N77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q77),VLOOKUP(Q77,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T77),VLOOKUP(T77,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A80:F80","v":"10)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E78),VLOOKUP(E78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H78),VLOOKUP(H78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K78),VLOOKUP(K78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N78),VLOOKUP(N78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q78),VLOOKUP(Q78,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T78),VLOOKUP(T78,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A81:F81","v":"11)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E79),VLOOKUP(E79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H79),VLOOKUP(H79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K79),VLOOKUP(K79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N79),VLOOKUP(N79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q79),VLOOKUP(Q79,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T79),VLOOKUP(T79,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Professional Development Action Steps\n(Beginning and Ending Dates of Activity, Consultants Providing Training,  and Description of Services)",null,null,null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$f":"'Priority Area 4'!A84:F84","v":"12)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E81),VLOOKUP(E81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H81),VLOOKUP(H81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K81),VLOOKUP(K81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N81),VLOOKUP(N81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q81),VLOOKUP(Q81,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T81),VLOOKUP(T81,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,{"$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$37,E82),VLOOKUP(E82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H82),VLOOKUP(H82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K82),VLOOKUP(K82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N82),VLOOKUP(N82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q82),VLOOKUP(Q82,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T82),VLOOKUP(T82,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A86:F86","v":"14)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E83),VLOOKUP(E83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H83),VLOOKUP(H83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K83),VLOOKUP(K83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N83),VLOOKUP(N83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q83),VLOOKUP(Q83,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T83),VLOOKUP(T83,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A87:F87","v":"15)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E84),VLOOKUP(E84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H84),VLOOKUP(H84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K84),VLOOKUP(K84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N84),VLOOKUP(N84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q84),VLOOKUP(Q84,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T84),VLOOKUP(T84,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
[{"$f":"'Priority Area 4'!A88:F88","v":"16)"},null,null,null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,E85),VLOOKUP(E85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,H85),VLOOKUP(H85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,K85),VLOOKUP(K85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,N85),VLOOKUP(N85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$2:$A$37,Q85),VLOOKUP(Q85,BudgetDD!$A$2:$B$37,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(COUNTIF(BudgetDD!$A$1:$A$37,T85),VLOOKUP(T85,BudgetDD!$A$1:$B$37,2,FALSE),\"\")","v":""},null,0]
["Parent/Family Engagement \nAction Steps",null,"Title I Parent/Family Engagement Component",null,"Budget Category 1\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 2\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 3\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 4\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 5\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Budget Category 6\n(May select up to six Budget Categories for each action step.)","Budget Code","Amount","Total Federal Funding for Action Step"]
[{"$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":[[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],[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],[22,0,22,1],[23,0,23,1],[16,0,16,1],[19,0,19,1],[20,0,20,1],[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]]}
["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,{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,{"$f":"'Cover Sheet'!H2","v":"1940"},{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"},null,null,null,null,null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"}]
["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:",null,"20004047"]
["Last Name of Title I Paid Person",null,"Willis"]
["First Name of Title I Paid Person",null,"Lavira"]
["Position",null,"Academic Coach"]
["Position Number:"]
["Budget Account Code",null,{"$f":"VLOOKUP(C10,BudgetPos!$A3:$B6,2,0)","v":"402.2213.519100.40024.1940.1750.FAC.030.2025"},{"$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":{"$error":"#N/A"}}]
[]
["Grade Level",null,"K-5","K-5"]
["Subject Licensed",null,"All","All "]
["Certified or Non-Certified",null,"Certified","Certified"]
["Years Experience"]
["Certificate Type/Pay Grade"]
["Months Employed"]
["Regular DCSD Employee",null,"Yes"]
["% Title I Paid",null,1]
["% Paid by Other Sources",null,0,0]
["Monthly Salary",null,{"$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,{"$f":"IF(COUNTIF(vCertLvl,N18),N21*HLOOKUP(N18,PosSalTab,MATCH(N17,PosYrsExp,0),FALSE),0)","v":0}]
["Base Salary for Year",null,99650]
["Salary Adjustment %",null,{"$f":"IF(C21>0,PosAdjPct,0)","v":2.5000000000000001E-2},{"$f":"IF(D21>0,PosAdjPct,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Salary Adjustment Annual Amt.",null,{"$f":"C24*C25","v":2491.25},{"$f":"D24*D25","v":0},0,0,0,0,0,0,0,0,0,0]
["Annual Salary",null,{"$f":"C24+C26","v":102141.25},0,0,0,0,0,0,0,0,0,0,0]
["Alternative Benefits",null,{"$f":"IF(C21>0,IF(C20=\"Yes\",vAltBene*(C27*C21),tFICA*(C27)),tFICA*(C27))","v":2706.743125},0,0,0,0,0,0,0,0,0,0,0]
["Retirement",null,{"$f":"IF(C20=\"YES\",IF(C21>0,tRet*(C27*C21),0),0)","v":21347.521249999998},0,0,0,0,0,0,0,0,0,0,0]
["Health Insurance",null,{"$f":"IF(C20=\"YES\",IF(C21>0,IF(C16=\"Certified\",vCertYr*C21,vClassYr*C21),0),0)","v":21120},0,0,0,0,0,0,0,0,0,0,0]
["Total Benefits",null,{"$f":"SUM(C28:C30)","v":45174.264374999999},{"$f":"SUM(D28:D30)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Cost of Position",null,{"$f":"C27+C31","v":147315.514375},{"$f":"D27+D31","v":0},0,0,0,0,0,0,0,0,0,0]
["FTEs",null,{"$f":"C21","v":1},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":[[0,0,0,14],[1,0,1,2],[2,0,2,2],[1,3,1,11],[2,3,2,11],[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],[18,12,29,14],[30,12,42,14],[43,12,55,14],[56,12,60,14],[2,12,4,14],[17,12,17,13]]}
["TUTOR WORKSHEET"]
["School Name/Number:",null,null,{"$f":"'Cover Sheet'!B2","v":"Narvie J Harris Elementary"},null,null,null,null,null,null,null,null,"School Number:",null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",null,null,{"$f":"'Cover Sheet'!B4","v":"Lisa Scott"}]
["LEA Name/Number:",null,null,{"$f":"'Cover Sheet'!B5","v":"DeKalb County School District (644)"}]
[]
["Person's Name or 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",14,"After School","Yes",2,6,{"$f":"B7*E7*F7","v":168},40,{"$f":"H7*G7","v":6720},{"$f":"IF(D7=\"No\",I7*tFICA,I7*vAltBene)","v":178.07999999999998},{"$f":"0","v":0},{"$f":"I7+J7+K7","v":6898.08}]
["Liaison",{"$f":"INDEX(TutPos,1)","v":1},"After School","Yes",2,6,12,40,{"$f":"H8*G8","v":480},12.719999999999999,{"$f":"0","v":0},492.72]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,{"$f":"H9*G9","v":0},0,{"$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,"Salary - Daytime",null,{"$f":"SUMIF(C7:C60,\"Daytime\",I7:I60)","v":0}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"Salary - AfterSchool",null,{"$f":"SUMIF(C7:C60,\"After School\",I7:I60)","v":7200}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"FICA - Daytime",null,{"$f":"SUMIF(C7:C60,\"Daytime\",J7:J60)","v":0}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"FICA - AfterSchool",null,{"$f":"SUMIF(C7:C60,\"After School\",J7:J60)","v":190.79999999999998}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"FICA - Total",null,{"$f":"O13+O14","v":190.79999999999998}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"Cost - Daytime",null,{"$f":"SUMIF(C7:C60,\"Daytime\",L7:L60)","v":0}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"Cost - AfterSchool",null,{"$f":"SUMIF(C7:C60,\"After School\",L7:L60)","v":7390.8}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$f":"0","v":0},0,"Total Cost - All",null,{"$f":"O16+O17","v":7390.8}]
[null,1,"Select from drop down menu","Select from drop down menu",null,null,0,null,0,0,{"$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,{"$f":"H32*G32","v":0},0,{"$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(D39=\"No\",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,{"$f":"SUM(F7:F60)","v":12},{"$f":"SUM(G7:G60)","v":180},null,{"$f":"SUM(I7:I60)","v":7200},{"$f":"SUM(J7:J60)","v":190.79999999999998},{"$f":"SUM(K7:K60)","v":0},{"$f":"SUM(L7:L60)","v":7390.8}]

{"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"]
[{"$f":"BudgetCat!A46","v":"PL Substitutes for Certified Teacher"},{"$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!A48","v":"PL Stipends"},{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,A10,TitleIExpns!$AE$2:$AE$66)","v":6400}]
[null,{"$f":"SUM(B10)","v":6400}]
[]
[{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},{"$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":67,"n_cols":8,"rows_kept":67,"cut":false,"hidden":false,"merged":[[3,7,66,7],[2,4,8,6],[0,0,0,7],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[6,0,6,1],[7,0,7,1],[8,0,8,1],[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:",{"$f":"'Cover Sheet'!B2:F2","v":"Narvie J Harris Elementary"},null,null,"School Number:",null,null,{"$f":"'Cover Sheet'!H2","v":"1940"}]
["Principal:",{"$f":"'Cover Sheet'!B4:H4","v":"Lisa Scott"}]
["LEA:","DeKalb County School District (644)"]
[]
["Title I Allocation"]
[{"$f":"IF(COUNTIF(T1Allocs,H3),VLOOKUP(H3,T1Allocs,3,FALSE),0)","v":296889.60000000003}]
[]
["BudgetCode","Budget Category",null,null,"Total","Description","Evidence Level"]
[{"$f":"BudgetCat!B2","v":"402.1000.511000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A2","v":"Teacher Salary"},null,null,{"$f":"SUM(PosCosts!$G$2:$G$2)","v":0}]
[{"$f":"BudgetCat!B3","v":"402.1000.521000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A3","v":"Teacher and Paraprofessional Group Health"},null,null,{"$f":"SUM(PosCosts!$J$2:$J$3)","v":0}]
[{"$f":"BudgetCat!B4","v":"402.1000.523000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A4","v":"Teacher and Paraprofessional Retirement"},null,null,{"$f":"SUM(PosCosts!$I$2:$I$3)","v":0}]
[{"$f":"BudgetCat!B5","v":"402.1000.514000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A5","v":"Paraprofessional Salary"},null,null,{"$f":"SUM(PosCosts!$G$3:$G$3)","v":0}]
[{"$f":"BudgetCat!B6","v":"402.1000.511300.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A6","v":"Substitutes for Certified Teacher Salaries"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B15,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B7","v":"402.1000.519900.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A7","v":"Afterschool/Daytime Tutorial"},null,null,{"$f":"SUM('Tutor Worksheet'!$O$11:$O$12)","v":7200},"Salaries for certified staff to provide supplemental instructional support  (remediation and enrichment) in ELA and Mathematics Grades K-5. 14 tutors x 2 hour per week x 6 weeks x $40 per hour equals $6=$7200. We will have 1 liason for 2 hours per week x 6 weeks x $40 per hour=$480.","strong"]
[{"$f":"BudgetCat!B8","v":"402.1000.522000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A8","v":"Instructional FICA (Teacher,Para,Subs,Tutor)"},null,null,{"$f":"SUM('Tutor Worksheet'!$O$15)+SUM(PosCosts!$H2:$H$3)+SUMIF(TitleIExpns!$A$2:$A$66,B17,TitleIExpns!$AE$2:$AE$66)","v":190.79999999999998},"Benefits and taxes for tutors "]
[{"$f":"BudgetCat!B9","v":"402.1000.530000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A9","v":"Instructional Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B18,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B10","v":"402.1000.532100.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A10","v":"Instructional Contracted Services Teacher Salary (Charter Schools Only)"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B19,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B11","v":"402.1000.561000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A11","v":"Instructional Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B20,TitleIExpns!$AE$2:$AE$66)","v":54845.81},"Supplemental consumable supplies for students in Grades K-5 for student work samples, assessments, and responses during the day and tutorial: composition books, IReady $8,201.16 Coach $9,463.44,  Hands to Mind manipulatives $14,131.81, Scholastic handwriting workbooks $3,594, paper, chart paper, pens/pencils, highlighters, & notebooks ","strong"]
[{"$f":"BudgetCat!B12","v":"402.1000.561100.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A12","v":"Instructional Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B21,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B13","v":"402.1000.553200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A13","v":"Instructional Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B22,TitleIExpns!$AE$2:$AE$66)","v":39552.57},"Instructional Software to be used daily to support Reading and Math instruction software licence include: 1 site license for Accelerated Reader at $4999, 1 site license for Flocabulary at $3,700, 1 site license for IXL ELA/Math/Science/Social Studies at $11,756 and 1 site license for Writeable $3,375.","Strong"]
[{"$f":"BudgetCat!B14","v":"402.1000.561500.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A14","v":"Instructional Equipment "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B23,TitleIExpns!$AE$2:$AE$66)","v":10984.91},"1book vending machine at  $7, 439 to  housed in the media center for juse by students in grades K-5. 5 dry erase tables @$500/each in math classrooms grades 3-5  for student to demonstrate math models ","promising "]
[{"$f":"BudgetCat!B15","v":"402.1000.573400.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A15","v":"Instructional Equipment (greater than or equal to $5000)"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B24,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B16","v":"402.1000.561600.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A16","v":"Instructional Computers"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B25,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B17","v":"402.1000.564200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A17","v":"Instructional Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B26,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B18","v":"402.1000.519900.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A18","v":"ADD PFE Facilitator Extra Activity "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B27,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B19","v":"402.1000.522000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A19","v":"ADD PFE Facilitator Extra Activity FICA"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B28,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B20","v":"402.2100.530000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A20","v":"ADD PFE Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B29,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B21","v":"402.2100.553000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A21","v":"ADD PFE Communications"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B30,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B22","v":"402.2100.558000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A22","v":"ADD PFE Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B31,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B23","v":"402.2100.581000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A23","v":"ADD PFE Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B32,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B24","v":"402.2100.561000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A24","v":"ADD PFE Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B33,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B25","v":"402.2100.553200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A25","v":"ADD PFE Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B34,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B26","v":"402.2100.561100.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A26","v":"ADD PFE Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B35,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B27","v":"402.2100.561500.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A27","v":"ADD PFE Expendible Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B36,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B28","v":"402.2100.561600.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A28","v":"ADD PFE Expendible Computer Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B37,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B29","v":"402.2100.564200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A29","v":"ADD PFE Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B38,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B30","v":"402.2100.517700.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A30","v":"Parent Liaison Salary"},null,null,{"$f":"SUM(PosCosts!$G$4:$G$4)","v":0}]
[{"$f":"BudgetCat!B31","v":"402.2100.521000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A31","v":"Parent Liaisons Group Health"},null,null,{"$f":"SUM(PosCosts!$J$4:$J$4)","v":0}]
[{"$f":"BudgetCat!B32","v":"402.2100.523000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A32","v":"Parent Liaisons Teacher Retirement"},null,null,{"$f":"SUM(PosCosts!$I$4:$I$4)","v":0}]
[{"$f":"BudgetCat!B33","v":"402.2100.522000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A33","v":"Parent Liaisons FICA"},null,null,{"$f":"SUM(PosCosts!$H$4:$H$4)","v":0}]
[{"$f":"BudgetCat!B46","v":"402.2213.511400.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A46","v":"PL Substitutes for Certified Teacher"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B43,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B47","v":"402.2213.522000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A47","v":"PL FICA (Subs, Stips, Academic Coach)"},null,null,{"$f":"SUM(PosCosts!$H$5:$H$5)+SUMIF(TitleIExpns!$A$2:$A$66,B44,TitleIExpns!$AE$2:$AE$66)","v":3106.743125},"taxes for teachers attending job embedded professional learning "]
[{"$f":"BudgetCat!B48","v":"402.2213.511600.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A48","v":"PL Stipends"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B45,TitleIExpns!$AE$2:$AE$66)","v":6400},"Job embedded professional learning stipends workshops to be held i in June 2025 for 4 hours x 20 teachers x  x$40 per hour , in July 2025 for 4 hours x 20 teachers x $40 per hour instructional strategies to promote instructional strategies in ELA and Math.","strong"]
[{"$f":"BudgetCat!B49","v":"402.2213.519100.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A49","v":"Academic Coach Salaries"},null,null,{"$f":"SUM(PosCosts!$G$5:$G$5)","v":102141.25},"1Full time ELA & Math Academic Coaches for grades K-5 to supplement core instruction for job embedded professional learning in ELA and Math, modeling pedagogy, and providing supplemental content strategies.  ","strong"]
[{"$f":"BudgetCat!B50","v":"402.2213.521000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A50","v":"Academic Coach Group Health"},null,null,{"$f":"SUM(PosCosts!$J$5:$J$5)","v":21120},"Group Health for 1 Full time ELA & Math Academic Coaches for grades K-5 to supplement core instruction for job embedded professional learning in ELA and Math, modeling pedagogy, and providing supplemental content strategies.  "]
[{"$f":"BudgetCat!B51","v":"402.2213.523000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A51","v":"Academic Coach Teacher Retirement"},null,null,{"$f":"SUM(PosCosts!$I$5:$I5)","v":21347.521249999998},"Retirement benefits for 1 Full time ELA & Math Academic Coaches for grades K-5 to supplement core instruction for job embedded professional learning in ELA and Math, modeling pedagogy, and providing supplemental content strategies.  "]
[{"$f":"BudgetCat!B53","v":"402.2213.530000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A53","v":"PL Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B49,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B54","v":"402.2213.558000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A54","v":"PL Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B50,TitleIExpns!$AE$2:$AE$66)","v":20000},"Travel and Lodging to attend Innovative Schools confernce in July 2025 in Las Vegas Nevada 10 teachers/administators x $1130(hotel) ,airfare (1000)meals (250) baggage (70)mileage(50)","strong"]
[{"$f":"BudgetCat!B55","v":"402.2213.581000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A55","v":"PL Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B51,TitleIExpns!$AE$2:$AE$66)","v":10000},"Registration to attend Innovatie Schools Conference  in Las Vegas Nevada July 2025 10 teachers at 1,000/each ","strong"]
[{"$f":"BudgetCat!B56","v":"402.2213.561000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A56","v":"PL Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B52,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B57","v":"402.2213.553200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A57","v":"PL Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B53,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B58","v":"402.2213.561500.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A58","v":"PL Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B54,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B59","v":"402.2213.564200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A59","v":"PL Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B55,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B60","v":"402.2220.564200.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A60","v":"Educational Media Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B56,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B61","v":"402.2600.518600.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A61","v":"Custodian Extra Activity"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B57,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B62","v":"402.2600.522000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A62","v":"Custodian FICA"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B58,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B63","v":"402.2700.518000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A63","v":"Transportation Bus Driver Extra Activity"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B59,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B64","v":"402.2700.522000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A64","v":"Transporation Bus Driver FICA"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B60,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B65","v":"402.2700.562000.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A65","v":"Transportation Gas or Diesel Fuel"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B61,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B66","v":"402.2100.559500.40024.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A66","v":"Transportation For Parents"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B62,TitleIExpns!$AE$2:$AE$66)","v":0}]
[]
[null,"TOTAL BUDGET",null,null,{"$f":"SUM(E11:E62)","v":296889.604375}]
[null,"DIFFERENCE",null,null,{"$f":"A8-E64","v":-4.3749999604187906E-3}]
[null,"(red)=overbudget"]
[null,"black=underbudget/balanced"]

{"sheet":"Title I Budget - PFE","index":30,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,7,26,7],[2,4,8,6],[0,0,0,7],[1,0,1,1],[1,4,1,7],[6,0,6,1],[7,0,7,1],[8,0,8,1],[26,1,26,3],[23,1,23,3],[24,1,24,3],[25,1,25,3]]}
["DIRECTIONS: The Budget Worksheet will self populate from the earlier tabs."]
["TITLE I BUDGET SHEET",null,null,null,"TITLE I BUDGET SHEET"]
["School Name:",{"$f":"'Cover Sheet'!B2:F2","v":"Narvie J Harris Elementary"},null,null,"School Number:",null,null,{"$f":" 'Cover Sheet'!H2","v":"1940"}]
["Principal:",{"$f":"'Cover Sheet'!B4:H4","v":"Lisa Scott"}]
["LEA:","DeKalb County School District (644)"]
[]
["Parent/Family Engagement Set-Aside"]
[{"$f":"IF(COUNTIF(T1Allocs,H3),VLOOKUP(H3,T1Allocs,4,FALSE),\"\")","v":3316.32}]
[]
["BudgetCode","Budget Category",null,null,"Total","Description","Evidence Level"]
[{"$f":"BudgetCat!B34","v":"402.2100.519900.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A34","v":"PFE Facilitator Extra Activity "},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B11,TitleIExpns!$AE$2:$AE$66)","v":1080},"1 hour session in first semester  parent university ,7  teachers x 1 hour  x $40/hour for the parent professional workshop to support at home learning in core content areas .In 2nd semester K - 5th grade teachers (20) x  1 hour workshop time x $40/hour will conduct a parent workshop to support learners in ELA and Mathematics.","strong"]
[{"$f":"BudgetCat!B35","v":"402.2100.522000.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A35","v":"PFE FICA"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B12,TitleIExpns!$AE$2:$AE$66)","v":28.619999999999997},"taxes to cover extra activity  PFE faciitator wages"]
[{"$f":"BudgetCat!B36","v":"402.2100.530000.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A36","v":"PFE Contracted Services"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B13,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B37","v":"402.2100.553000.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A37","v":"PFE Communications"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B14,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B38","v":"402.2100.558000.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A38","v":"PFE Travel of Employees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B15,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B39","v":"402.2100.581000.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A39","v":"PFE Registration Fees"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B16,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B40","v":"402.2100.561000.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A40","v":"PFE Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B17,TitleIExpns!$AE$2:$AE$66)","v":1007.7},"Supplemental consumable supplies for Title I parent communication (Title I parent meetings, workshops, core content nights) for resource for parents to help their child at home with core content: paper, toner/ink cartridges, markers, pens, pencils, legal pads, post its","strong"]
[{"$f":"BudgetCat!B41","v":"402.2100.553200.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A41","v":"PFE Computer Software"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B18,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B42","v":"402.2100.561100.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A42","v":"PFE Technology Supplies"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B19,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B43","v":"402.2100.561500.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A43","v":"PFE Expendible Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B20,TitleIExpns!$AE$2:$AE$66)","v":1200},"Two HP printers at the cost of $600 each to be housed in the parent center  to support students in all core areas to provide resources, brochures, and other information  to  stakeholders.","moderate"]
[{"$f":"BudgetCat!B44","v":"402.2100.561600.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A44","v":"PFE Expendible Computer Equipment"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B21,TitleIExpns!$AE$2:$AE$66)","v":0}]
[{"$f":"BudgetCat!B45","v":"402.2100.564200.30124.1940.1750.FAC.030.2025"},{"$f":"BudgetCat!A45","v":"PFE Books and Periodicals"},null,null,{"$f":"SUMIF(TitleIExpns!$A$2:$A$66,B22,TitleIExpns!$AE$2:$AE$66)","v":0}]
[]
[null,"TOTAL BUDGET",null,null,{"$f":"SUM(E11:E22)","v":3316.3199999999997}]
[null,"DIFFERENCE",null,null,{"$f":"A8-E24","v":0}]
[null,"(red)=overbudget"]
[null,"black=underbudget/balanced"]

{"sheet":"Signature Page","index":31,"n_rows":22,"n_cols":4,"rows_kept":22,"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":"Narvie J Harris Elementary"},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"]
["Mrs. Lisa Scott",null,null,"Principal"]
["Mrs. LaToya Johnson ",null,null,"Assistant Principal "]
["Ms. Lavira Willis ",null,null,"MTSS"]
["Mrs. Aderena Shirley",null,null,"Special Ed. Department Chair "]
["Mrs. Coretia Miller",null,null,"Kdg. Chair "]
["Ms. Leslie Crawford ",null,null,"1st Grade Chair "]
["Ms. Donna Massey",null,null,"2nd Grade Chair "]
["Ms. Chandra Black",null,null,"3rd Grade Chair "]
["Ms. Tracye Kornegay",null,null,"4th Grade "]
["Mr. Carl Boles ",null,null,"5th Grade "]
["Gifted Teacher",null,null,"Brandy Pless"]
["Classified Staff Member ",null,null,"Mrs. Dani Rutledge "]
["Parent Represetative ",null,null,"Mr. Rodney Tripplet"]