{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Part A","Part B","Part C","Part D","Part E","Drop-downs"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Part A","index":0,"n_rows":96,"n_cols":7,"rows_kept":96,"merged":[[0,6,0,7],[1,6,1,7],[2,6,2,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[7,2,7,3],[7,6,7,7],[8,2,8,3],[8,6,8,7],[11,3,11,4],[19,3,19,4],[30,3,30,4],[59,3,59,4],[69,3,69,4]]}
[null,"Part A - District-Level Information",{"$nulls":3},"School District Name","East Syracuse Minoa"]
[{"$nulls":5},"BEDS Code","420401"]
[{"$nulls":5},"School Year","2020-21"]
[null,"I) Contact Information"]
[{"$nulls":4},"Mailing Address"]
[null,"Contact First & Last Name","Katherine Skahen",null,"Street Address Line 1",null,"407 Fremont Road"]
[null,"Title of Contact","Executive Director of School Business Admini",null,"Street Address Line 2"]
[null,"Email Address","kskahen@esmschools.org",null,"City",null,"East Syracuse"]
[null,"Phone Number","3154343004",null,"Zip Code",null,"13057"]
[]
[null,"II) Total Amount of District Spending Allocated to Individual Schools"]
[{"$nulls":3},"Funding Source"]
[null,"A) Total Major Operating Funds Spending","Total Spending","State/Local","Federal"]
[null,"General Fund Total Expenditures & Transfers",{"$f":"SUM(D14:E14)","v":{"v":84149032,"d":"$84,149,032"}},{"v":83678538,"d":"$83,678,538"},{"v":470494,"d":"$470,494"}]
[null,"Special Aid Fund Total Expenditures & Transfers",{"$f":"SUM(D15:E15)","v":{"v":3394633,"d":"$3,394,633"}},{"v":2134290,"d":"$2,134,290"},{"v":1260343,"d":"$1,260,343"}]
[null,"School Food Services Fund Total Expenditures & Transfers",{"$f":"SUM(D16:E16)","v":{"v":1397731,"d":"$1,397,731"}},{"v":475731,"d":"$475,731"},{"v":922000,"d":"$922,000"}]
[null,"Debt Service Fund Total Expenditures & Transfers",{"$f":"SUM(D17:E17)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Major Operating Funds Spending",{"$f":"SUM(C14:C17)","v":{"v":88941396,"d":"$88,941,396"}},{"$f":"SUM(D14:D17)","v":{"v":86288559,"d":"$86,288,559"}},{"$f":"SUM(E14:E17)","v":{"v":2652837,"d":"$2,652,837"}}]
[]
[{"$nulls":3},"Funding Source"]
[null,"B) Exclusions for Non-Instructional Costs","Total Spending","State/Local","Federal"]
[null,"Interfund Transfers",{"$f":"SUM(D22:E22)","v":{"v":635000,"d":"$635,000"}},{"v":635000,"d":"$635,000"},{"v":0,"d":"$0"}]
[null,"Debt Service",{"v":6204406,"d":"$6,204,406"},{"v":6204406,"d":"$6,204,406"},{"v":0,"d":"$0"}]
[null,"School Food Services Fund",{"v":1397731,"d":"$1,397,731"},{"v":475731,"d":"$475,731"},{"v":922000,"d":"$922,000"}]
[null,"Community Services",{"v":2351,"d":"$2,351"},{"v":2351,"d":"$2,351"},{"v":0,"d":"$0"}]
[null,"Adult/Continuing Education",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Transportation",{"v":3986891,"d":"$3,986,891"},{"v":3903506,"d":"$3,903,506"},{"v":83385,"d":"$83,385"}]
[null,"Employee Benefits Allocated to Above Purposes (see IV below)",{"v":1315573,"d":"$1,315,573"},{"v":1289449,"d":"$1,289,449"},{"v":26124,"d":"$26,124"}]
[null,"Total Non-Instructional Cost Exclusions",{"$f":"SUM(C22:C28)","v":{"v":13541952,"d":"$13,541,952"}},{"$f":"SUM(D22:D28)","v":{"v":12510443,"d":"$12,510,443"}},{"$f":"SUM(E22:E28)","v":{"v":1031509,"d":"$1,031,509"}}]
[]
[{"$nulls":3},"Funding Source"]
[null,"C) Exclusions for Tuition/Payments to Non-District Schools","Total Spending","State/Local","Federal","Total Pupils ","Per Pupil"]
[null,"Charter School Tuition",{"$f":"SUM(D33:E33)","v":{"v":115826,"d":"$115,826"}},{"v":115826,"d":"$115,826"},{"v":0,"d":"$0"},8,{"v":14478.25,"d":"$14,478.25"}]
[null,"Services Provided to Charter Schools",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"v":0,"d":"$0.00"}]
[null,"Other School Districts (Excl. Special Act Districts)",{"v":69215,"d":"$69,215"},{"v":69215,"d":"$69,215"},{"v":0,"d":"$0"},3,{"v":23071.6666666667,"d":"$23,071.67"}]
[null,"Prekindergarten Community-Based Organizations",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"v":0,"d":"$0.00"}]
[null,"BOCES Instructional Programs (Full-time Only)",{"v":2782477,"d":"$2,782,477"},{"v":2782477,"d":"$2,782,477"},{"v":0,"d":"$0"},40,{"v":69561.925,"d":"$69,561.93"}]
[null,"SWD School Age-School Year Tuition",{"v":486000,"d":"$486,000"},{"v":486000,"d":"$486,000"},{"v":0,"d":"$0"},5,{"v":97200,"d":"$97,200.00"}]
[null,"SWD Early Intervention Program Tuition",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"v":0,"d":"$0.00"}]
[null,"SWD - Preschool Education (§4410) Tuition",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"v":0,"d":"$0.00"}]
[null,"SWD - Summer Education (§4408) Tuition",{"v":131583,"d":"$131,583"},{"v":131583,"d":"$131,583"},{"v":0,"d":"$0"},59,{"v":2230.22033898305,"d":"$2,230.22"}]
[null,"State-Supported Schools for the Blind & Deaf (§4201) Tuition",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"v":0,"d":"$0.00"}]
[null,"Services Provided to Nonpublic Schools",{"v":178908,"d":"$178,908"},{"v":140343,"d":"$140,343"},{"v":38565,"d":"$38,565"},34,{"v":5262,"d":"$5,262.00"}]
[null,"Other Expenses for Pupils in Non-Traditional Settings",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"v":0,"d":"$0.00"}]
[null,"Employee Benefits Allocated to Above Purposes (see IV below)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Tuition/Payments to Non-District Schools Exclusions",{"$f":"SUM(C33:C45)","v":{"v":3764009,"d":"$3,764,009"}},{"$f":"SUM(D33:D45)","v":{"v":3725444,"d":"$3,725,444"}},{"$f":"SUM(E33:E45)","v":{"v":38565,"d":"$38,565"}}]
[]
[null,"Total Exclusions",{"$f":"SUM(C29,C46)","v":{"v":17305961,"d":"$17,305,961"}},{"$f":"SUM(D29,D46)","v":{"v":16235887,"d":"$16,235,887"}},{"$f":"SUM(E29,E46)","v":{"v":1070074,"d":"$1,070,074"}}]
[]
[null,"D) Projected 2020-21 Enrollment"]
[null,"Total District K-12 Enrollment",{"v":3136,"d":"3,136"}]
[null,"Total District Pre-K Enrollment",279]
[null,"Total Preschool Special Education Enrollment",0]
[null,"Total District Enrollment",{"$f":"SUM(C51:C53)","v":{"v":3415,"d":"3,415"}}]
[]
[null,"Total Funding Allocated to Individual Schools",{"$f":"C18-C48","v":{"v":71635435,"d":"$71,635,435"}},{"$f":"D18-D48","v":{"v":70052672,"d":"$70,052,672"}},{"$f":"E18-E48","v":{"v":1582763,"d":"$1,582,763"}}]
[null,"Total Allocated Funding per Pupil",{"$f":"IFERROR(C56/$C$54,\"\")","v":{"v":20976.70131771596,"d":"$20,976.70"}},{"$f":"IFERROR(SUM(D56)/SUM($C$54),\"\")","v":{"v":20513.227525622257,"d":"$20,513.23"}},{"$f":"IFERROR(SUM(E56)/SUM($C$54),\"\")","v":{"v":463.4737920937042,"d":"$463.47"}}]
[]
[null,"III) Central District Costs Included in School Allocations"]
[{"$nulls":3},"Funding Source",null,"Total Staff","Total"]
[null,"A) General Support Costs","Total Spending","State/Local","Federal","(FTE Basis)","FTE Spending"]
[null,"Board of Education ",{"$f":"SUM(D62:E62)","v":{"v":36978,"d":"$36,978"}},{"v":36978,"d":"$36,978"},{"v":0,"d":"$0"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"Central Personnel",{"$f":"SUM(D63:E63)","v":{"v":1544750,"d":"$1,544,750"}},{"v":1544750,"d":"$1,544,750"},{"v":0,"d":"$0"},{"v":16,"d":"16.0"},{"v":96546.875,"d":"$96,546.88"}]
[null,"Operation and Maintenance of Plant",{"$f":"SUM(D64:E64)","v":{"v":5328682,"d":"$5,328,682"}},{"v":5246799,"d":"$5,246,799"},{"v":81883,"d":"$81,883"},{"v":50,"d":"50.0"},{"v":106573.64,"d":"$106,573.64"}]
[null,"Other Central Services",{"$f":"SUM(D65:E65)","v":{"v":636035,"d":"$636,035"}},{"v":636035,"d":"$636,035"},{"v":0,"d":"$0"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"Employee Benefits for General Support Staff (see IV below)",{"$f":"SUM(D66:E66)","v":{"v":1793908,"d":"$1,793,908"}},{"v":1793908,"d":"$1,793,908"},{"v":0,"d":"$0"}]
[null,"Total General Support Costs",{"$f":"SUM(C62:C66)","v":{"v":9340353,"d":"$9,340,353"}},{"$f":"SUM(D62:D66)","v":{"v":9258470,"d":"$9,258,470"}},{"$f":"SUM(E62:E66)","v":{"v":81883,"d":"$81,883"}},{"$f":"SUM(F62:F65)","v":{"v":66,"d":"66.0"}}]
[null,"Total General Support Costs per Pupil",{"$f":"IFERROR(C67/$C$54,\"\")","v":{"v":2735.096046852123,"d":"$2,735.10"}},{"$f":"IFERROR(D67/$C$54,\"\")","v":{"v":2711.1185944363106,"d":"$2,711.12"}},{"$f":"IFERROR(E67/$C$54,\"\")","v":{"v":23.977452415812593,"d":"$23.98"}}]
[]
[{"$nulls":3},"Funding Source",null,"Total Staff","Total"]
[null,"B) District Academic Support Costs","Total Spending","State/Local","Federal","(FTE Basis)","FTE Spending"]
[null,"Curriculum Development & Supervision",{"$f":"SUM(D72:E72)","v":{"v":536792,"d":"$536,792"}},{"v":536792,"d":"$536,792"},{"v":0,"d":"$0"},{"v":4,"d":"4.0"},{"v":134198,"d":"$134,198.00"}]
[null,"Research, Planning & Evaluation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"In-Service Training",{"v":107304,"d":"$107,304"},{"v":0,"d":"$0"},{"v":107304,"d":"$107,304"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"Committee on Special Education/Preschool Special Education",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"Summer Programming and Services",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"Other Districtwide Staff",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.0"},{"v":0,"d":"$0.00"}]
[null,"Employee Benefits for District Academic Support Staff (see IV below)",{"v":228270,"d":"$228,270"},{"v":213719,"d":"$213,719"},{"v":14551,"d":"$14,551"}]
[null,"Total District Academic Support Costs",{"$f":"SUM(C72:C78)","v":{"v":872366,"d":"$872,366"}},{"$f":"SUM(D72:D78)","v":{"v":750511,"d":"$750,511"}},{"$f":"SUM(E72:E78)","v":{"v":121855,"d":"$121,855"}},{"$f":"SUM(F72:F77)","v":{"v":4,"d":"4.0"}}]
[null,"Total District Academic Support Costs per Pupil",{"$f":"IFERROR(C79/$C$54,\"\")","v":{"v":255.45124450951684,"d":"$255.45"}},{"$f":"IFERROR(D79/$C$54,\"\")","v":{"v":219.76896046852124,"d":"$219.77"}},{"$f":"IFERROR(E79/$C$54,\"\")","v":{"v":35.682284040995604,"d":"$35.68"}}]
[]
[null,"C) Other Post-Employment Benefits (OPEB)",{"$f":"SUM(D82:E82)","v":{"v":6542169,"d":"$6,542,169"}},{"v":6542169,"d":"$6,542,169"},{"v":0,"d":"$0"}]
[null,"Total OPEB per Pupil",{"$f":"IFERROR(C82/$C$54,\"\")","v":{"v":1915.7156661786237,"d":"$1,915.72"}},{"$f":"IFERROR(D82/$C$54,\"\")","v":{"v":1915.7156661786237,"d":"$1,915.72"}},{"$f":"IFERROR(E82/$C$54,\"\")","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Total Central District Costs Included in School Allocations",{"$f":"SUM(C67,C79,C82)","v":{"v":16754888,"d":"$16,754,888"}},{"v":16551150,"d":"$16,551,150"},{"v":203738,"d":"$203,738"}]
[null,"Total Central District Costs per Pupil",{"v":4906.262957540263,"d":"$4,906.26"},{"v":4846.6032210834555,"d":"$4,846.60"},{"v":59.6597364568082,"d":"$59.66"}]
[]
[null,"Total Funding Allocated to Individual Schools excl. Central Costs",{"$f":"C56-C85","v":{"v":54880547,"d":"$54,880,547"}},{"$f":"D56-D85","v":{"v":53501522,"d":"$53,501,522"}},{"$f":"E56-E85","v":{"v":1379025,"d":"$1,379,025"}}]
[null,"Total Allocated Funding per Pupil",{"$f":"IFERROR(C88/$C$54,\"\")","v":{"v":16070.438360175696,"d":"$16,070.44"}}]
[]
[null,"IV) District Average Fringe Rate for Allocation of Employee Benefits"]
[null,"Total Employee Benefits in General Fund & Special Aid Fund",{"v":24538320,"d":"$24,538,320"}]
[null,"Other Post-Employment Benefits",{"$f":"C82","v":{"v":6542169,"d":"$6,542,169"}}]
[null,"Total Employee Benefits for Active Employees",{"$f":"C92-C93","v":{"v":17996151,"d":"$17,996,151"}}]
[null,"Total Personal Service in General Fund & Special Aid Fund",{"v":43210718,"d":"$43,210,718"}]
[null,"District Average Fringe Rate",{"$f":"IFERROR(ROUND(C94/C95,4),\"0.00%\")","v":{"v":0.4165,"d":"41.65%"}}]

{"sheet":"Part B","index":1,"n_rows":15,"n_cols":25,"rows_kept":15,"merged":[[5,4,5,5],[5,6,5,9],[5,10,5,15],[5,16,5,24]]}
["Part B - Basic School-Level Information"]
[]
[]
[]
[]
[{"$nulls":4},"Grade Span",null,"School Status",{"$nulls":3},"Projected Enrollment & Demographics",{"$nulls":5},"Projected Staffing (FTE Basis)"]
["BEDS Code","School Name","Local School Code","School Type","Lowest Grade","Highest Grade","Does this school serve its full planned grade span? (Y/N)","If no, is this school opening this school year? (Y/N)","Is the school scheduled to close? (Y/N)","If so, what year?","K-12 Enrollment","Pre-K\nEnrollment","Preschool Special Ed Enrollment","K-12\nFRPL\nCount","K-12\nELL \nCount","K-12\nSWD\nCount","Classroom Teachers w/ 0-3 Years Experience","Classroom Teachers w/ More than 3 Years Experience","Para-\nprofessional Classroom Staff","Principals & Other Admin Staff","Pupil Support Services Staff","All Remaining Staff","Total Staff","Total Classroom Teachers","Total Non Teaching Staff"]
["420401060001","PARK HILL SCHOOL","09","Pre-K Only","Pre-K","Pre-K","Yes",null,"No",null,0,279,0,0,0,0,{"v":1,"d":"1.0"},{"v":11,"d":"11.0"},{"v":6,"d":"6.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"$f":"SUM(Q8:V8)","v":{"v":21,"d":"21.0"}},{"$f":"SUM(Q8:R8)","v":{"v":12,"d":"12.0"}},{"$f":"SUM(S8:V8)","v":{"v":9,"d":"9.0"}}]
["420401060002","FREMONT ELEMENTARY SCHOOL","06","Elementary School","K","5","Yes",null,"No",null,338,0,0,78,4,60,{"v":4,"d":"4.0"},{"v":23,"d":"23.0"},{"v":16,"d":"16.0"},{"v":1,"d":"1.0"},{"v":5,"d":"5.0"},{"v":1,"d":"1.0"},{"v":50,"d":"50.0"},{"v":27,"d":"27.0"},{"v":23,"d":"23.0"}]
["420401060003","EAST SYRACUSE ELEMENTARY SCHOOL","05","Elementary School","K","5","Yes",null,"No",null,338,0,0,225,21,80,{"v":2,"d":"2.0"},{"v":32,"d":"32.0"},{"v":19,"d":"19.0"},{"v":1,"d":"1.0"},{"v":7,"d":"7.0"},{"v":1,"d":"1.0"},{"v":62,"d":"62.0"},{"v":34,"d":"34.0"},{"v":28,"d":"28.0"}]
["420401060004","WOODLAND ELEMENTARY SCHOOL","10","Elementary School","K","5","Yes",null,"No",null,269,0,0,94,15,37,{"v":3,"d":"3.0"},{"v":28,"d":"28.0"},{"v":12,"d":"12.0"},{"v":1,"d":"1.0"},{"v":7,"d":"7.0"},{"v":1,"d":"1.0"},{"v":52,"d":"52.0"},{"v":31,"d":"31.0"},{"v":21,"d":"21.0"}]
["420401060005","EAST SYRACUSE MINOA CENTRAL HIGH SCHOOL","01","Senior High School","9","12","Yes",null,"No",null,{"v":1053,"d":"1,053"},0,0,447,17,181,{"v":8,"d":"8.0"},{"v":88,"d":"88.0"},{"v":33,"d":"33.0"},{"v":4,"d":"4.0"},{"v":11,"d":"11.0"},{"v":9,"d":"9.0"},{"v":153,"d":"153.0"},{"v":96,"d":"96.0"},{"v":57,"d":"57.0"}]
["420401060009","MINOA ELEMENTARY SCHOOL","08","Elementary School","K","5","Yes",null,"No",null,371,0,0,146,1,80,{"v":5,"d":"5.0"},{"v":29,"d":"29.0"},{"v":32,"d":"32.0"},{"v":1,"d":"1.0"},{"v":8,"d":"8.0"},{"v":1,"d":"1.0"},{"v":76,"d":"76.0"},{"v":34,"d":"34.0"},{"v":42,"d":"42.0"}]
["420401060010","PINE GROVE MIDDLE SCHOOL","04","Middle/Junior High School","6","8","Yes",null,"No",null,767,0,0,317,13,127,{"v":10,"d":"10.0"},{"v":58,"d":"58.0"},{"v":15,"d":"15.0"},{"v":3,"d":"3.0"},{"v":10,"d":"10.0"},{"v":4,"d":"4.0"},{"v":100,"d":"100.0"},{"v":68,"d":"68.0"},{"v":32,"d":"32.0"}]
["District Total",{"$nulls":9},{"$f":"SUM(K8:K14)","v":{"v":3136,"d":"3,136"}},279,0,{"v":1307,"d":"1,307"},71,565,{"v":33,"d":"33.0"},{"v":269,"d":"269.0"},{"v":133,"d":"133.0"},{"v":12,"d":"12.0"},{"v":49,"d":"49.0"},{"v":18,"d":"18.0"},{"v":514,"d":"514.0"},{"v":302,"d":"302.0"},{"v":212,"d":"212.0"}]

{"sheet":"Part C","index":2,"n_rows":15,"n_cols":25,"rows_kept":15,"merged":[[4,3,4,8],[4,9,4,16],[4,17,4,19],[4,20,4,21],[5,3,5,5],[5,9,5,10],[5,11,5,12],[5,13,5,15]]}
["Part C - Basic School-Level Allocations"]
[]
["Number of district-operated schools:"]
[]
[{"$nulls":3},"School Allocation by Object (excl. Central Costs)",{"$nulls":5},"School Allocation by Purpose (excl. Central Costs)",{"$nulls":7},"Funding Source by School",null,null,"Per Pupil Allocation"]
[{"$nulls":3},"Personal Service",{"$nulls":5},"General Education",null,"Special Education",null,"Instructional Support"]
["BEDS Code","School Name","Local School Code","Classroom Teachers","All Other Salaries","Employee Benefits","BOCES Services","All Other","Total Allocation by Object","General Ed \nK-12","Pre-K","Special Ed \nK- 12","Preschool","School Administration","Instructional Media","Pupil\nSupport\nServices","Total Allocation by Purpose","State & Local Funding","Federal \nFunding","Total Funding Source by School","State & Local\nFunding per Pupil","Federal Funding \nper Pupil","Central District Costs","Total School Allocation w/ Central District Costs","Total School Funding per Pupil"]
["420401060001","PARK HILL SCHOOL","09",{"v":599660,"d":"$599,660"},{"v":314906,"d":"$314,906"},{"v":380916.739,"d":"$380,917"},{"v":0,"d":"$0"},{"v":35265,"d":"$35,265"},{"$f":"SUM(D8:H8)","v":{"v":1330747.739,"d":"$1,330,748"}},{"v":0,"d":"$0"},{"v":1119339,"d":"$1,119,339"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":159853,"d":"$159,853"},{"v":0,"d":"$0"},{"v":51555,"d":"$51,555"},{"$f":"SUM(J8:P8)","v":{"v":1330747,"d":"$1,330,747"}},{"v":1330748,"d":"$1,330,748"},{"v":0,"d":"$0"},{"$f":"SUM('Part C'!$R8:$S8)","v":{"v":1330748,"d":"$1,330,748"}},{"v":4769.70609318996,"d":"$4,770"},{"v":0,"d":"$0"},{"v":1368847.36515373,"d":"$1,368,847"},{"v":2699595.36515373,"d":"$2,699,595"},{"v":9675.96905073023,"d":"$9,676"}]
["420401060002","FREMONT ELEMENTARY SCHOOL","06",{"v":2322693,"d":"$2,322,693"},{"v":829999,"d":"$829,999"},{"v":1313096.218,"d":"$1,313,096"},{"v":331122,"d":"$331,122"},{"v":154657,"d":"$154,657"},{"v":4951567.218,"d":"$4,951,567"},{"v":3104894,"d":"$3,104,894"},{"v":0,"d":"$0"},{"v":922400,"d":"$922,400"},{"v":0,"d":"$0"},{"v":193646,"d":"$193,646"},{"v":470151,"d":"$470,151"},{"v":260477,"d":"$260,477"},{"v":4951568,"d":"$4,951,568"},{"v":4802937,"d":"$4,802,937"},{"v":148632,"d":"$148,632"},{"$f":"SUM('Part C'!$R9:$S9)","v":{"v":4951569,"d":"$4,951,569"}},{"v":14209.8727810651,"d":"$14,210"},{"v":439.739644970414,"d":"$440"},{"v":1658316.87964861,"d":"$1,658,317"},{"v":6609885.87964861,"d":"$6,609,886"},{"v":19555.8753835758,"d":"$19,556"}]
["420401060003","EAST SYRACUSE ELEMENTARY SCHOOL","05",{"v":2892113,"d":"$2,892,113"},{"v":996926,"d":"$996,926"},{"v":1619784.7435,"d":"$1,619,785"},{"v":429617,"d":"$429,617"},{"v":160366,"d":"$160,366"},{"v":6098806.7435,"d":"$6,098,807"},{"v":3580989,"d":"$3,580,989"},{"v":0,"d":"$0"},{"v":1595422,"d":"$1,595,422"},{"v":0,"d":"$0"},{"v":245334,"d":"$245,334"},{"v":464518,"d":"$464,518"},{"v":212635,"d":"$212,635"},{"v":6098898,"d":"$6,098,898"},{"v":5950175,"d":"$5,950,175"},{"v":148632,"d":"$148,632"},{"$f":"SUM('Part C'!$R10:$S10)","v":{"v":6098807,"d":"$6,098,807"}},{"v":17604.0680473373,"d":"$17,604"},{"v":439.739644970414,"d":"$440"},{"v":1658316.87964861,"d":"$1,658,317"},{"v":7757123.87964861,"d":"$7,757,124"},{"v":22950.070649848,"d":"$22,950"}]
["420401060004","WOODLAND ELEMENTARY SCHOOL","10",{"v":2706566,"d":"$2,706,566"},{"v":895148,"d":"$895,148"},{"v":1500113.881,"d":"$1,500,114"},{"v":210578,"d":"$210,578"},{"v":122687,"d":"$122,687"},{"v":5435092.881,"d":"$5,435,093"},{"v":3606453,"d":"$3,606,453"},{"v":0,"d":"$0"},{"v":1122545,"d":"$1,122,545"},{"v":0,"d":"$0"},{"v":196006,"d":"$196,006"},{"v":394000,"d":"$394,000"},{"v":116088,"d":"$116,088"},{"v":5435092,"d":"$5,435,092"},{"v":5316802,"d":"$5,316,802"},{"v":118290,"d":"$118,290"},{"$f":"SUM('Part C'!$R11:$S11)","v":{"v":5435092,"d":"$5,435,092"}},{"v":19765.063197026,"d":"$19,765"},{"v":439.739776951673,"d":"$440"},{"v":1319784.73557833,"d":"$1,319,785"},{"v":6754876.73557833,"d":"$6,754,877"},{"v":25111.065931518,"d":"$25,111"}]
["420401060005","EAST SYRACUSE MINOA CENTRAL HIGH SCHOOL","01",{"v":8839214,"d":"$8,839,214"},{"v":2824221,"d":"$2,824,221"},{"v":4857820.6775,"d":"$4,857,821"},{"v":1032848,"d":"$1,032,848"},{"v":796626,"d":"$796,626"},{"v":18350729.677500002,"d":"$18,350,730"},{"v":11055894,"d":"$11,055,894"},{"v":0,"d":"$0"},{"v":3617507,"d":"$3,617,507"},{"v":0,"d":"$0"},{"v":701384,"d":"$701,384"},{"v":1241011,"d":"$1,241,011"},{"v":1734933,"d":"$1,734,933"},{"v":18350729,"d":"$18,350,729"},{"v":17887683,"d":"$17,887,683"},{"v":463046,"d":"$463,046"},{"$f":"SUM('Part C'!$R12:$S12)","v":{"v":18350729,"d":"$18,350,729"}},{"v":16987.3532763533,"d":"$16,987"},{"v":439.739791073124,"d":"$440"},{"v":5166294.8942899,"d":"$5,166,295"},{"v":23517023.8942899,"d":"$23,517,024"},{"v":22333.3560249667,"d":"$22,333"}]
["420401060009","MINOA ELEMENTARY SCHOOL","08",{"v":2837175,"d":"$2,837,175"},{"v":1306977,"d":"$1,306,977"},{"v":1726039.308,"d":"$1,726,039"},{"v":433097,"d":"$433,097"},{"v":172818,"d":"$172,818"},{"v":6476106.308,"d":"$6,476,106"},{"v":3445120,"d":"$3,445,120"},{"v":0,"d":"$0"},{"v":2165962,"d":"$2,165,962"},{"v":0,"d":"$0"},{"v":215410,"d":"$215,410"},{"v":532551,"d":"$532,551"},{"v":117064,"d":"$117,064"},{"v":6476107,"d":"$6,476,107"},{"v":6312963,"d":"$6,312,963"},{"v":163143,"d":"$163,143"},{"$f":"SUM('Part C'!$R13:$S13)","v":{"v":6476106,"d":"$6,476,106"}},{"v":17016.0727762803,"d":"$17,016"},{"v":439.738544474394,"d":"$440"},{"v":1820223.55724744,"d":"$1,820,224"},{"v":8296329.55724744,"d":"$8,296,330"},{"v":22362.074278295,"d":"$22,362"}]
["420401060010","PINE GROVE MIDDLE SCHOOL","04",{"v":5797581,"d":"$5,797,581"},{"v":2033730,"d":"$2,033,730"},{"v":3261741.0315,"d":"$3,261,741"},{"v":714917,"d":"$714,917"},{"v":429526,"d":"$429,526"},{"v":12237495.0315,"d":"$12,237,495"},{"v":7055650,"d":"$7,055,650"},{"v":0,"d":"$0"},{"v":2531301,"d":"$2,531,301"},{"v":0,"d":"$0"},{"v":461238,"d":"$461,238"},{"v":954838,"d":"$954,838"},{"v":1234468,"d":"$1,234,468"},{"v":12237495,"d":"$12,237,495"},{"v":11900215,"d":"$11,900,215"},{"v":337280,"d":"$337,280"},{"$f":"SUM('Part C'!$R14:$S14)","v":{"v":12237495,"d":"$12,237,495"}},{"v":15515.2737940026,"d":"$15,515"},{"v":439.73924380704,"d":"$440"},{"v":3763103.68843338,"d":"$3,763,104"},{"v":16000598.6884334,"d":"$16,000,599"},{"v":20861.2759953499,"d":"$20,861"}]
["District Total",null,null,{"$f":"SUM(D8:D14)","v":{"v":25995002,"d":"$25,995,002"}},{"v":9201907,"d":"$9,201,907"},{"v":14659512.5985,"d":"$14,659,513"},{"v":3152179,"d":"$3,152,179"},{"v":1871945,"d":"$1,871,945"},{"v":54880545.5985,"d":"$54,880,546"},{"v":31849000,"d":"$31,849,000"},{"v":1119339,"d":"$1,119,339"},{"v":11955137,"d":"$11,955,137"},{"v":0,"d":"$0"},{"v":2172871,"d":"$2,172,871"},{"v":4057069,"d":"$4,057,069"},{"v":3727220,"d":"$3,727,220"},{"v":54880636,"d":"$54,880,636"},{"v":53501523,"d":"$53,501,523"},{"v":1379023,"d":"$1,379,023"},{"v":54880546,"d":"$54,880,546"},null,null,{"$f":"SUM(W8:W14)","v":{"v":16754888,"d":"$16,754,888"}},{"$f":"SUM(X8:X14)","v":{"v":71635434.00000001,"d":"$71,635,434"}}]

{"sheet":"Part D","index":3,"n_rows":22,"n_cols":25,"rows_kept":22,"merged":[[4,5,4,13],[4,14,4,24],[5,5,5,9],[5,10,5,13],[5,15,5,21],[5,22,5,24],[17,5,17,9],[17,10,17,13]]}
["Part D - School-Level Spending on Prekindergarten and Community Schools Programming"]
[]
["Number of district-operated schools:"]
[]
[{"$nulls":5},"Prekindergarten Programs",{"$nulls":8},"Student, Family, and Community Schools Programs"]
[{"$nulls":5},"Projected Pre-K Enrollment",{"$nulls":4},"Projected Pre-K Funding",{"$nulls":4},"Spending by Purpose",{"$nulls":6},"Funding Source by Program"]
["BEDS Code","School Name","Local School Code","Does this school offer a Pre-K program? (Y/N)","Does this school offer student/family support or community schools services? (Y/N)","4-Year-Old \nFull-Day","4-Year-Old \nHalf-Day","3-Year-Old \nFull-Day","3-Year-Old \nHalf-Day","Total Pre-K Enrollment","State Universal Pre-K Grants (UPK)","Other State &  Local Funding","Federal  Funding","Total Pre-K Spending","Community Schools Site Coordinator (FTE Basis)","Enriched Academic Services","Health, Mental Health/\nCounseling, Dental Care","Nutrition Services","Legal Services","After-School Programs/\nExtended Day Programs","All Other","Total Community Schools Spending","Foundation Aid Community Schools Set-Aside","Other State & Local Funding","Federal \nFunding"]
["420401060001","PARK HILL SCHOOL","09","Yes","No",0,179,0,100,{"$f":"SUM(F8:I8)","v":279},{"v":435676,"d":"$435,676"},{"v":683663,"d":"$683,663"},{"v":0,"d":"$0"},{"$f":"SUM(K8:M8)","v":{"v":1119339,"d":"$1,119,339"}},{"$nulls":7},{"$f":"SUM(P8:U8)","v":{"v":0,"d":"$0"}}]
["420401060002","FREMONT ELEMENTARY SCHOOL","06","No","No",{"$nulls":4},0,{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"}]
["420401060003","EAST SYRACUSE ELEMENTARY SCHOOL","05","No","No",{"$nulls":4},0,{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"}]
["420401060004","WOODLAND ELEMENTARY SCHOOL","10","No","No",{"$nulls":4},0,{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"}]
["420401060005","EAST SYRACUSE MINOA CENTRAL HIGH SCHOOL","01","No","No",{"$nulls":4},0,{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"}]
["420401060009","MINOA ELEMENTARY SCHOOL","08","No","No",{"$nulls":4},0,{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"}]
["420401060010","PINE GROVE MIDDLE SCHOOL","04","No","No",{"$nulls":4},0,{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"}]
["Total in District Schools",{"$nulls":4},{"$f":"SUM(F8:F14)","v":0},179,0,100,279,{"v":435676,"d":"$435,676"},{"v":683663,"d":"$683,663"},{"v":0,"d":"$0"},{"v":1119339,"d":"$1,119,339"},{"v":0,"d":"0.0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":5},"Projected Pre-K CBO Enrollment",{"$nulls":4},"Projected Pre-K CBO Funding"]
[{"$nulls":4},"# of CBO Sites","4-Year-Old \nFull-Day","4-Year-Old \nHalf-Day","3-Year-Old \nFull-Day","3-Year-Old \nHalf-Day","Total Pre-K Enrollment","State Universal Pre-K Grants (UPK)","Other State & Local Funding","Federal Funding","Total Pre-K Spending"]
["Total in Prekindergarten Community-Based Organizations",{"$nulls":3},0,0,0,0,0,{"$f":"SUM(F20:I20)","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K20:M20)","v":{"v":0,"d":"$0"}}]
[]
["District Total with CBOs",{"$nulls":4},{"$f":"F15+F20","v":0},179,0,100,279,{"v":435676,"d":"$435,676"},{"v":683663,"d":"$683,663"},{"v":0,"d":"$0"},{"v":1119339,"d":"$1,119,339"}]

{"sheet":"Part E","index":4,"n_rows":15,"n_cols":10,"rows_kept":15}
["Part E - Locally Implemented Funding Formula"]
["Are schools allocated a sizeable portion of their funding via a locally implemented formula?",{"$nulls":3},"No"]
["Number of district-operated schools:"]
[]
[]
[]
["BEDS Code","School Name","Local School Code","Local Formula\nAllocation","Allocation If Local Formula Fully Funded","Difference","% Funded","Total Funding (See Part C)","Local Formula as % of Total Funding","Other Funding"]
["420401060001","PARK HILL SCHOOL","09"]
["420401060002","FREMONT ELEMENTARY SCHOOL","06"]
["420401060003","EAST SYRACUSE ELEMENTARY SCHOOL","05"]
["420401060004","WOODLAND ELEMENTARY SCHOOL","10"]
["420401060005","EAST SYRACUSE MINOA CENTRAL HIGH SCHOOL","01"]
["420401060009","MINOA ELEMENTARY SCHOOL","08"]
["420401060010","PINE GROVE MIDDLE SCHOOL","04"]
["District Total",null,null,{"$f":"SUM(D8:D14)","v":{"v":0,"d":"$0"}},{"$f":"SUM(E8:E14)","v":{"v":0,"d":"$0"}},{"$f":"SUM(F8:F14)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(H8:H14)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(J8:J14)","v":{"v":0,"d":"$0"}}]

{"sheet":"Drop-downs","index":5,"n_rows":19,"n_cols":9,"rows_kept":19,"hidden":true}
["School Type","Grades","Y/N"]
["Elementary School","Pre-K","Yes"]
["Junior-Senior High School","2017-18","No","Elementary School",null,"Pre-K",null,2020,2015]
["K-12 School","2018-19",null,"Pre-K Only",null,"K",null,2021,2016]
["K-8 School","2019-20",null,"Middle/Junior High School",null,1,null,2022,2017]
["Middle/Junior High School","2020-21",null,"Junior-Senior High School",null,2,null,2023,2018]
["NYC - District 75",4,null,"Senior High School",null,3,null,null,2019]
["NYC - YABC",5,null,"K-8 School",null,4,null,null,2020]
["Other",6,null,"K-12 School",null,5,null,null,2021]
["Pre-K Only",7,null,"Other",null,6]
["Senior High School",8,null,"NYC - District 75",null,7]
[null,9,null,"NYC - YABC",null,8]
[null,10,{"$nulls":3},9]
[null,11,{"$nulls":3},10]
[null,12,{"$nulls":3},11]
[null,"NYC - District 75",{"$nulls":3},12]
[null,"NYC - YABC",{"$nulls":3},"NYC - District 75"]
[null,"Other",{"$nulls":3},"NYC - YABC"]
[{"$nulls":5},"Other"]