ࡱ>  ZO\pStefanie Bryante User Ba== rN8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)#,##0.00;[Red]#,##0.00"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)#,##0.0_);[Red]\(#,##0.0\)##,##0.000_);[Red]\(#,##0.000\)% #,##0.0000_);[Red]\(#,##0.0000\)-([$-1010409]\$#,##0.00;\(\$#,##0.00\);"-"0.0#[$-409]dddd\,\ mmmm\ d\,\ yyyy[$-409]h:mm:ss\ AM/PM0.00_);[Red]\(0.00\) m/d;@                                                                      ff + ) , *      P ! P "  "  #   $ ` %        &   ' ( a> )     "  #  ! 1! 1!  #@ @  ! 1!  #  !  1"@@   1 @  1 1 "w@  1 "wp@  "ww@ @  "wp@  "w@ @ 1 @ "ww@ @ 1 ! "wp@  1 1  1 @ "ww@ @ "w@ @  @  1(  "wp@  "ww@ @  "w@ @   1 !  & &     ! "     #  1#      ` !@  @      @  @   @  " !    (  0  0  @  @  .@   @  "   `   `           *""@ @        )    &#p  & !@ @)    @ )  '"  @    @ &  &  &  ) & '@  &  @ ) &  @) &  )  &* @   1  @   ! @ )   !@ ) "w@    "ww@ @    "w@  * " @  & ! @ ) ( (   "@ @ &" & '@ @ (#wp@  (#w@  ( 'p@ ) (#wp@ (#ww@ @ (#w@ @ ( '@ @ ( '@  (#w@ @ (#w@ @ ( '@ @ (#w@  (#ww@ @ (#w@ @ ( '@ ) (#w@ @ ) (#w@ @ (#w@ @ (#w@ @ (#w@  ( p@ ) ( @ @) (#w@ (#w@  (#w@  (#w@ @ + (#w@ @) (#wp@ ) (#w@ `! ! (#wp@ (#ww@ @ (#w@ @  ( '@ @  &""@ @ &""@ &""@  (#w@ @ )  ( '@ @ )  (#w@ @ 7  (#w@ @  &  @ )    @ )   ( 'w@ @ ) (#ww@ @  (#ww@ @ ( 'w@ @  &""@   (#w@ @  (#w@ )  ( '@ )  &""@   "w@ @  1 @ "w@ @  "w@ @   @  (#w@   ( '@   &""@  1 @  1""@ @   ""@ @   ""@ @  "@ &#r@  (#rp@  (#rp@ (#rw@ @  (#r@ @  (#r@ @ (#r@  (#rp@  (#r@ @  (#r@ @ ) (#r@ @ (#r@  (#rw@ @  (#rw@ @  (#r@ @7 (#r@ 7  (#r@   (#r@ ) (#rw@ @ (#r@ @ ) (#r@ @ (#r@ @ (#r@ @ (#r@ @ (#r@  (#r@ (#r@  (#r@  (#r@ @ + (#r@ @) (#rp@ ) (#rw@ @ ) &#r@ @ (#ww@ @  1 @  "w@  1 @  "w@ @  (#w@ @     @  1 (#rw@ @  &""w@ @ &""@  (#@ (#p  (#p @  (#@  (#  1""@    @  (#r@ @  ( @ @    &"  #w@  ( '@ @  ( '@  (#'@ @ )  ( '@ @ +  (#w@ @ + (#ww@ @ 7 (#rw@ @ 7  "@ &""@ @ &""@ @  ( @ ) &"|"@ @   @   p "'@@ (#r!@ @ ) (#w!@ @ ) ( '!@ @ )  1 " @  1""@@  1  1 !@  "w!@ @  (#w!@ @  (#r!@ @ )  (#w!@ @ )  ( '!@ @ )  1  "w @ (#  (#p ) (#w @ ) ( ' @ ) &"" @  1  @ "w@@  ( '@ @ "  `"@@ 7  `"@ 7 (#rp@ (#rw@ @ (#wp@  (#r@ @ ( ,w@@ ( , w @ ( ,p@ ( , p (#w@ @7 ( w@@ ( w @ ( @@ (  @ ( l@@  ( l'@ @  ( l  @   (#r@ @   (#'@ @  (#rp@  ( lr@ @   (#w @ )  ( ' @ ) " @  (#r @ ) ( p@ ( p (#ww@ @ 7 ( @@  (#'w@ @ 7  (#r@   (#w@   ( '@  ( r@ @  (  @ ( @@ + # (#ww@ @ (#rw@ @  (#w@  (#p @ (#rw@ @  (#r@  (#rp@   "  (#  (# @ )  (# )  ( )  &"" @  (#wp@ (#p (#w@ @   p  (#w!@ @  &"|"!@ @  (#rp@ ) (#wp@ ) (#rw@ @ ) (#ww@ @ ) (#rw@ @  (#ww@ @  (#w@ @ (#r@ @  w@@  'w@ @  '@ @ "'w@ @ (#rw@ @ 7 (#ww@ @ 7 ( 'w@ @ 7 ( w@@ 7 #w@ (#ww@ @ (#p @  #w@ @ (#p @ (#wp@ #p ( rw@ @ ( r@ @ ( 'w@ @ ( '@ @ ( l!@@  ( l'!@ @  ( ,'w@ @ ( 'w@ @ 7 ( '@ @ ( l!@@  (#wp@ 7  "@@ (#w@ (#r@  (#w@   "w!@ @ (#r@ ) (#w@ ) ( @@ (#r@ @ &#p   (#w@ @ 7 (#r@ @7 (#r@ 7 ( r@ @ (#p @ (#ww@ @  +w@@ +'w@ @ +'@ @  1|""@ @   |""@ @   x""@ @   &""w@ @ &""@ @  &""@ @  &""!@ @  '@ @   l'!@ @   '@ @ + 1"@ ! ! ! `! "  " ! ! 1" 1"@ 1 "<@ w@ @ wp@ (w@ @ (wp@ (r@ @ (rp@ (w@ @ (wp@  # 1 !<@ " "  ! 1!@ "  (#w@ @  (#w@ (#w@ @ (#w@  (#w@  ! ! 1!@  " ('@ @) ('p@ ) !x@  " 1!|@  1!@  !@  (#|@@ (#|@  (#|'@ @ (#|'@  (#@@ (#@ (#p@  #'@ @ #'@  #'p@  " (#|@ (#| @  (#|'@  (#|' @  (#r@ @ (#rp@ (#  @ (# p ("@@ ("@ ("p@ ("'@ @ ("'@ ("'p@ ("<@@ ("<p@ ("<  @ ("< p (#|r@ @ (#|r@  (#|  @ (#|   ("<@ ("< "x"@ 7 "x " @ 7 *x@@7 *x @ 7 *x"@ @7 *x" @ 7 "0@@ "0@ "0  @ "0 "0@@ "0  @ ||/L##}A} yyy0.00\ef[$ -}A} yyy0.00\ef[$ -}A} yyy0.00\ef[$ -}A} yyy0.00\ef[$ -}A} yyy0.00\ef[$ -}A} yyy0.00\ef [$ -}A} yyy0.00\L[$ -}A} yyy0.00\L[$ -}A} yyy0.00\L[$ -}A} yyy0.00\L[$ -}A} yyy0.00\L[$ -}A} yyy0.00\L [$ -}A} yyy0.00\23[$ -}A} yyy0.00\23[$ -}A} yyy0.00\23[$ -}A} yyy0.00\23[$ -}A}  yyy0.00\23[$ -}A}! yyy0.00\23 [$ -}A}" yyy0.00\[$ -}A}# yyy0.00\[$ -}A}$ yyy0.00\[$ -}A}% yyy0.00\[$ -}A}& yyy0.00\[$ -}A}' yyy0.00\ [$ -}A}( yyy0.00\[$ -}}) }yyy0.00\[$ -##0.  }}* yyy0.00\[$ -???##0.??? ??? ???}-}/ yyy0.00\}A}1 ayyy0.00\[$ -}A}2 yyy0.00\[$ -}A}3 yyy0.00\?[$ -}A}4 yyy0.00\23[$ -}-}5 yyy0.00\}}7 ??vyyy0.00\̙[$ -##0.  }A}8 }yyy0.00\[$ -}A}9 eyyy0.00\[$ -}x}<yyy0.00\[$##  }}= ???yyy0.00\[$???## ???  ??? ???}-}? yyy0.00\}U}@ yyy0.00\[$## }-}A yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(} yyy0.00\}(}&yyy0.00\}(}'yyy0.00\}(}*yyy0.00\}(}+yyy0.00\}(}1yyy0.00\}(}8yyy0.00\}(}9yyy0.00\}(}:yyy0.00\}(}?yyy0.00\}(}Syyy0.00\}(}Wyyy0.00\}(}\yyy0.00\}(}]yyy0.00\}(}fyyy0.00\}(}kyyy0.00\}(}lyyy0.00\}(}myyy0.00\}(}nyyy0.00\}(}oyyy0.00\}(}qyyy0.00\}(}xyyy0.00\}(}yyyy0.00\}(}zyyy0.00\}(}~yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}4yyy0.00\}(}4yyy0.00\}(}4yyy0.00\}(}4yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}4yyy0.00\}(}yyy0.00\}(}4yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(} yyy0.00\}(} yyy0.00\}(} yyy0.00\}(} yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(}yyy0.00\}(} yyy0.00\}(}#yyy0.00\}(}$yyy0.00\}(}%yyy0.00\}(}&yyy0.00\}(}'yyy0.00\}(}(yyy0.00\ 5f 5f 5f 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Normal 2&Normal 20;+Normal_SBE Alternate Form Cert Page 8 15 03 <Noteb Note   =OutputwOutput  ???%????????? ???>$Percent ?Title1Title I}% @TotalMTotal %OOA Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`܈ CertificationAlternative Form 5MYP Fiscal_Year* * * *5 U$FINANCIAL REPORT -- ALTERNATIVE FORMCharter School Name:CDS #:Charter Approving Entity:County: Charter #:;This charter school uses the following basis of accounting:CPlease enter an "X" in the applicable box below; check only one boxAccrual Basis (Applicable Capital Assets/Interest on Long-Term Debt/Long-Term Liabilities objects are 6900, 7438, 9400-9499, and 9660-9669)  qModified Accrual Basis (Applicable Capital Outlay/Debt Service objects are 6100-6170, 6200-6500, 7438, and 7439)   Description Object CodeA.REVENUES 1.State Aid - Current YearState Aid - Prior Years2.(Federal Revenues (see NOTE on last page)No Child Left Behind Special Education - Federal 8181, 8182Child Nutrition - FederalOther Federal Revenues" Total, Federal Revenues 3.Other State RevenuesSpecial Education - State StateRevSEAll Other State Revenues StateRevAO$ Total, Other State Revenues4.Other Local Revenues2Transfers from Sponsoring LEAs to Charter Schools All Other Local Revenues LocalRevAO Total, Local Revenues5.TOTAL REVENUESB. EXPENDITURESCertificated SalariesTeachers' Salaries#Certificated Pupil Support Salaries6Certificated Supervisors' and Administrators' SalariesOther Certificated Salaries& Total, Certificated SalariesNon-certificated SalariesInstructional Aides' Salaries!Non-certificated Support Salaries6Non-certificated Supervisors' and Administrators' Sal.Clerical and Office SalariesOther Non-certificated Salaries* Total, Non-certificated SalariesEmployee BenefitsSTRS 3101-3102PERS 3201-3202OASDI / Medicare / Alternative 3301-3302Health and Welfare Benefits 3401-3402Unemployment Insurance 3501-3502Workers' Compensation Insurance 3601-3602Retiree Benefits 3701-37021PERS Reduction (for revenue limit funded schools) 3801-3802Other Employee Benefits 3901-3902" Total, Employee BenefitsBooks and Supplies/Approved Textbooks and Core Curricula Materials#Books and Other Reference MaterialsMaterials and SuppliesNoncapitalized EquipmentFood# Total, Books and Supplies)Services and Other Operating ExpendituresTravel and ConferencesDues and Memberships Insurance5400$Operations and Housekeeping Services2Rentals, Leases, Repairs, and Noncap. Improvements6Professional/Consulting Services and Operating Expend.Communications: Total, Services and Other Operating Expenditures 6.Capital Outlay+(Objects 6100-6170, 6200-6500 for modified  accrual basis only)Land and Land Improvements  6100-6170'Buildings and Improvements of Buildings1Books and Media for New School Libraries or Major# Expansion of School Libraries Equipment Equipment Replacement  Total, Capital Outlay7. Other Outgo Tuition to Other Schools 7110-71430Transfers of Pass-Through Revenues to Other LEAs 7211-72135Transfers of Apportionments to Other LEAs - Spec. Ed. 7221-7223SE5Transfers of Apportionments to Other LEAs - All Other 7221-7223AOAll Other Transfers 7280-7299 Debt Service: Interest 0 Principal (for modified accrual basis only)  Total, Other Outgo8.TOTAL EXPENDITURESC.,EXCESS (DEFICIENCY) OF REVENUES OVER EXPEND./BEFORE OTHER FINANCING SOURCES AND USES (A5-B8)6For information regarding this report, please contact:For Approving Entity:For Charter School:NameTitle TelephoneE-mail address/To the entity that approved the charter school:)ihas been approved, and is hereby filed by the charter school pursuant to Education Code Section 42100(b).IWSigned: Date:Charter School Official(Original signature required) Printed Name: Title:[is hereby filed with the County Superintendent pursuant to Education Code Section 42100(a).;I5Authorized Representative of Charter Approving Entity,To the Superintendent of Public Instruction:County Superintendent/DesigneeCharter School Certificationwverified for mathematical accuracy by the County Superintendent of Schools pursuant to Education Code Section 42100(a).WexRemaining Budget%D.OTHER FINANCING SOURCES / USES Other Sources 8930-8979Less: Other Uses 7630-7699:Contributions Between Unrestricted and Restricted Accounts(must net to zero) 8980-8999$TOTAL OTHER FINANCING SOURCES / USESE.1NET INCREASE (DECREASE) IN FUND BALANCE (C + D4) F.FUND BALANCE, RESERVESBeginning Fund Balancea. As of July 1b.-Adjustments/Restatements to Beginning Balance 9793, 9795c.Adjusted Beginning Balance0Reserve for Revolving Cash (equals object 9130) 'Reserve for Stores (equals object 9320)5Reserve for Prepaid Expenditures (equals object 9330)Legally Restricted Balance%Designated for Economic UncertaintiesOther Designations 9775, 9780$Undesignated / Unappropriated Amount LCFF Sources+Education Protection Account - Current Year5Transfer of Charter Schools in Lieu of Property TaxesOther LCFF Transfers 8091, 8097 Total, LCFF SourcesChild Nutrition ProgramsMandated Costs Reimbursements2Lottery - Unrestricted and Instructional Materials(Ending Fund Balance, Oct 31 (E + F.1.c.)Subagreeemnts for Services-Depreciation Expense (for accrual basis only) "Components of Ending Fund Balance:(MULTI-YEAR PROJECTION - ALTERNATIVE FORM Fiscal Year: All OthersCHARTER SCHOOLFederal Revenues 6Net Investment in Capital Assests (Accrual Basis Only)"Low Performing Student Block Grant!CHARTER SCHOOL PRELIMINARY BUDGETDifference (Col A & D)Preliminary Budget UnrestrictedPreliminary Budget RestrictedPreliminary Budget TotalXStefanie BryantCFO 801.360.9819sbryant@methodschools.org91Ƶ37-68049-0129221Dehesa Elementary San Diego1617July 1, 2024 to June 30, 2025\2024-25 CHARTER SCHOOL PRELIMINARY BUDGET FINANCIAL REPORT -- ALTERNATIVE FORM: This report(To the Dehesa Elementary School DistrictTotals for 2026-27July 1, 2025 to June 30, 2026Bradley Johnson Superintendent 619-444-2161bradley.johnson@sehesad.netBradley Johnson2024-25 Estimated Actuals (A)+2025-26 Preliminary Budget Unrestricted (B))2025-26 Preliminary Budget Restricted (C)$2025-26 Preliminary Budget Total (D)-2025-26 (populated from Alternative Form Tab)Totals for 2027-282025-26m n o_p#LqrrdttIu&vv_ we xk y mz ~{|^}~&XЀRӁUlσQ̄NS]mccB ZO <  dMbP?_*+%&?'p= ף?(?)?M \XX"\XX??&U } } } *} } * } } * } *} } * } } * } } } <@@   ,  , , ,X " " "$FEEEEEEEDmmmnnn q nnnnnn$opqrrrrrrrrrrrrsttuuuuu v   sttuuuuu v   sttuuuuu v    sttuuuuu v   sttuuuuu v  $ wxyyyyyyyyyyyyy opo z {{{{{{{{{{o$ opooooooooooooo opo |}}}}}~  | }}}} opo     opo ~    opo     opo ~    opo     ~~ ~    ~~ ~    ~~ ~   $wx op {{{{{{{{{{  x~ ~~~~~~~~~~~ op~ ~~~~~~~~~~~~ op~ ~~  ~ ~opop ooooooopop oooooo op~  ~  ~    ~$D l444(:(JJJJJ(>(TTTTTTTTT(>T>T>>l !"#$0%&X'()*+,-. /0123456789:; op~  ~~ ! !x!~ !!~~~~~~~~~~~ "op~ "~"~~~~~~~~~~~ #op~ #~#~ # ~# ~$opoo $$ooo%opoo %m%mmmmoooooo &op~ & &&~ & ~& ~$' (op (( ) )x)~ ))~~~~~~~~~~~ *op~ **~~~~~~~~~~~ +op~ +~+~ + ~+ ~,op~~ ,m,mmmm~~~~~-op~~ -m-mmmm~~~~~$.$/ooooooooooooooo$0ooooooooooooooo$1ooooooooooooooo$2ooooooooooooooo$3opopppppppppppp$4opopppppppppppp$5opopppppppppppp$6opopppppppppppp$7opopppppppppppp$8opopppppppppppp$9opopppppppppppp$:opopppppppppppp$;opopppppppppppp<(>>>>(>>>>(((((((((((((><dpr'''&& ##          ++++ &&  ##7 yK sbryant@methodschools.orgyK Zmailto:sbryant@methodschools.orgyX;H,]ą'cyK bradley.johnson@sehesad.netyK ^mailto:bradley.johnson@sehesad.netyX;H,]ą'cgg@ ZO $rL(  dMbP?_*+%B}& ףp= ?'Q?(RQ?) ףp= ?M ?XX"?XX??&U } } } } U;} } *} } U} } U } }   @ @              x@                   DD DD DD DD   DD   DD   DD   DD   DD  DD GG H HHHHHIDD GG  JJIDD GG  L MMJJIDD GGK L  MMJJIDD GGNOMMJJIDD PBBBBBCCCDD H,, G          R S TT UU R V TT U RST T]K@0]AvIh@VA  ,! %cj< DD  RST TUL@L@+@+@ ! %C DD" C *D. C*D * RST T~ US@~  ! %U DD"  *D. *D * RST TX@A F@ F@ ! %o DD" o *D~  RST T ~ ! <, DD  RST  #[^A. % #[>WA %[>WA # =/ % "  *D. *D *RSTT U R V TT U RTT TX1@~  $! % DD  RTT T X~ 4@~ @@ $! %@ DD  RTT T]@~  $! % DD  RTT T[1@# %! <Y DD"  *""D. S*""D *"" RTT  #4@ %X5" $#@/ %#@ %# @ % "  *##D. ^ *##D *##Dl..."DDDDD"88D8""PV"8V ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ? ,  RTTT U  !\ !V !T!T !U! "\VT "T "[~ "`$"~ """p!A" $"" %-" "'  LL " #\VT #T~ #[@ #~ ### $## %'" # $\VT $T$[@@a@>@$f$>@$ D$$ %#" $ %\VT %T%[@A+@-@!%`B@% D%D%% %3?" % &\VT &T~ &[@&~ &&!&& D&D&& %(" & '\TT 'T '['@@%@#'%@' %''' <@" "' ' *((D'.' P *((D' *(( (RSS ( (#(|)Ag %"'#(@;@/ %$'!#($A& %"'#(n'A( %((#( ` %"' "( ( *))D(.( J *))D( *)))\TTP )U) *\ *V! *T"*T *U* % +\VT +^#+U+@+~ +!+ %: D+D+ + ,\TT ,T$ ,[%,O"A\%A#,\%A, %,,!, <j@u D,D,", j, *..D,., j4*..D, *.. -\TT -& -%-O"A-D+D,%-\%A-D+D,-, $,#-\%A- %--!- j@$ D-D-"- j- *//D-.- j*//D- *// .\T .T .T .U1.2bA|DDD(D-.  /\ /`' /#(/# /U/./ RZA$$$($-B)/Ơ&A%$$($-B#/&]A/ %//1/ <D D D( D- 8 "/ / *11D/./ |*11D/ *110\`a 00 1b) 1S* 1TT 1U1 2\ 2V 2T+2T 2U2 3\TT 3T,3c0@ .n<A#3DA3 %33!3 %7 D3D3"3 3 *55D3.3 (*55D3 *55 4\TT 4T-4c@4 ~ 4#44 %44!4 %5 D4D4 4 5\TT 5T.5dP@qA NA@#5qA5 %55!5 %6 D5D5"5 5 *77D5.5 y*77D5 *77 6\TT 6T/6d@ #66 %66!6 <7 D6D6 6 7\TT 70 7#7 KA7 %36#7EA- %36#7@ A; %36#7ďGA7 %77#7 7 %36 ("7 7 *99D7.7 5 *99D7 *998ePPP 8U8 9e 9f 9P19P 9U9 :efP :P2:_h@xdA  A: A: ::? -!: %@3 D:D:": : *<<D:.: : *<<D: *<< ;\TT ;T3;c0@P@ ;; :!; %P< D;D;"; P; *==D;.; P; *==D; *== <\TT <T4<c@A ,A<,A< :!< %@= D<D<"< @< *>>D<.< @? *>>D< *>> =\TT =T5=d@0A ~!=> A= :!= %0@E D=D="= 0= *??D=.= 0>*??D= *?? >\TT >T6>d@ >> :!> <D D>D>"> > *@@D>.> \ *@@D> *@@ ?XII ?J7 ?K#?Ll{0A7 %:>#?M+0A? %:>#?N? %:>?O+0A? :#? _@' %:> "? _? *AAD?.? _*AAD? *AADl8VG8VE[8PVG8V@ , A , B  C D ,E ,F ,G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _ @IIIP AIIIP BH,, BG B B B B BB } D Difference (Col A & D) B B C\ CV CT8CT CUC D\TT Dg9 Di:D$#DD %DDD %ED DL LL"D  LD *DDDD.D  Lw *DDDD *DD E\TT Eg; Ei<E EE EEL -E %FD "E E *EEDE.E > *EEDE *EE F\TT Fg= Fi>FA A9@FܟAF EF %73 D "F 7F *FFDF.F 7H*FFDF *FF G\TT GT? Gi@GA DA@G$AG EG %M D "G G *GGDG.G |*GGDG *GG H\TT HTA HXBH@@U@@H@H EH %@ID "H @H *HHDH.H @K *HHDH *HH I\TT ITC IiDIV@ @h@I)@I EI %@MD "I @I *IIDI.I @F *IIDI *II J\TT JTE JiFJ JJ EJ %H D "J J *JJDJ.J *JJDJ *JJ K\TT KTG KjHK KK EK %JD "K K *KKDK.K L *KKDK *KK L\TT LTI LjJL(`AH A@S@L)AREL < &@I D "L  &L *LLDL.L  &L *LLDL *LL M\TT MK M#M1A? %DL#M6,AL %DL#MF@Q %DL#M.AM %MM#M {y %DL "M {M *MMDM.M {y*MMDM *MMN\TTT NUNU O\ Ok! OZLOZ OUO P\kZ PZMPc@ A$A%@PAP PPU -!P %~U DPDP"P ~P *PPDP.P ~*PPDP *PP Q\kZ QTNQ]h@ #AO@QO@Q P!Q %0!S DQDQ"Q 0Q *QQDQ.Q 0U*QQDQ *QQ R\kZ RZORc̰@ @@-@R~@R P!R % DRDR"R R *RRDR.R ( *RRDR *RR S\kZ SZPSd0@@  @S @S P!S %< DSDS"S S *SSDS.S T*SSDS *SS T\kZ TZQTd\@TT P!T <Q DTDT"T P *TTDT~ T U\kZ U"R U#U m0Ay %OT#UAU %PT#U@Z %PTU&AU P#U TH#( %PT  "U THU *UUDU.U THY*UUDU *UUV\VTT VUVU W\ WV' WTSWT WUWU X\VT XTX]@#XX %XXX %t X X_  LL X Y\VT YTTY]P@@A$K@#YK@Y %YYY %d X "Y dY *XXDY.Y d- *XXDY *XX Z\VT ZTUZ]@@@Z@Z ZZ_ -Z %@] X "Z @Z *YYDZ.Z @[*YYDZ *YY [\VT [TV [iW[@ @[@[ Z[ %@ X "[ [ *ZZD[.[ \*ZZD[ *ZZ \\VT \TX\c|@8@ 7@\7@\ Z\ %[ X "\ \ *[[D\.\ ]*[[D\ *[[ ]\VT ]TY]c@z@ @m@]@m@] Z] %6_X "] 6] *\\D].] 6T *\\D] *\\ ^\TT ^TZ^d@~& hGAA^%A/Z^ %@` X "^ ^ *]]D^.^ `*]]D^ *]] _\TT _T[_d @RA@X@_@X@_ Z_ <K_ X "_ K_ *^^D_._ Kl*^^D_ *^^Dwl""VG8V?8V` a b c d e f g h i j k l m n o p q r s t u v w x y z { | , }  ~   `\TT `\ `#` K0Aw %X_]#`%A^ %X_f#`A` %X_#`a0A` %``#` s^ %X_ "` s` *__D`.` s*__D` *__ a\T aT aT] aUaU b\ bV^ bT_bT bUbU c\VT cl`cUU d\VT dladUU e\VT e^b ecce$%ee DeDee %`e ek  LL e f\VT fTdf]8@ff ffkLLf %ee f g\VT gTeg@%gg DgDg/&g %re g h\VT h^fhh %+ e h i\VT i^gic@ ii fi %fe i j\VT j^hjdd@ jj fj %ie j k\VT k^kd@kk fk <l e k l\T lT li l#l U %ek8ll"$e$f$g$i$j$kB8ls"$e$f$g$i$j$kB#ll %ll#l j %ek "l  *kkDl~ l m\TTT mUm n\ nVj nTknT nUn o\ oSoT oTl ohmo$#oo %oo8%o %qo ov  LL o p\VT p^n pXop#pp %pp8%p %oo p q\VT qTp qYqq#qq %qq8%q %(o "q q *ppDq.q  *ppDq *pp r\VT rTr rXsr#rr %rr8%r %po r s\VT sTt sXus#su %sss %s o "s s *rrDs.s D *rrDs *rr t\VT tZv t[tt %h o t u\VT u^wuW@#uu %uuu %vo "u u *ttDu.u *ttDu *tt v\VT v^xv[@#vv %vvv <wo v w\VT wy w#w l %ov7=ww'$o$p$q$r$s$u$vB=w'$o$p$q$r$s$u$vB#ww %ww#w q %ov  "w w *vvDw.w w*vvDw *vvx\VTT xx*& y\ ySz yS{yS y=y+@^AM'$7$?$M$U$`$l$wB=y VAG'$7$?$M$U$`$l$wB=yƠ&AR '$7$?$M$U$`$l$wB#y7YAy %yy=y 3G '$7 $? $M $U $` $l $w B"y y *xxDy.y *xxDy *xxz\VTT zUz')& {R| {S} {TT {U{(& | |P~ |QI |R!|S7A D.Dy%|TN,AyD/Dy%|UD/Dy#|VN,A %|| | W }Q,, }G } } } } }} XDB Difference (Col A & D)}  ~R ~S ~TT ~~23 ~ R S TT W# %! % DD DlGPV88_Y8Vk{88PV                        ,        R S ZZ c# %! %s DD R S Z[9:9C= -D (must be zero)B %  RS Z U# %! % DD R S! - +DDD./=  \ S! !0 , kDDD,DDD#> %!  DD \TTT U%7AD|D4   R S TT U$N,A$|$B$$|$B$5N,A$|$B$ l$| $ B \ T T 4   R S TT UU1  R S TTUU1   \S T T_@:fּ#hA %! %7A DD  \T T ^ ~  # %! %B DD  eP P P [%1eADD$$ hA$$B$$$B#6hAZ % ? e f  %81hAKDD8$JjA|$$B$$$B#7JjA %! `I,A DD  eP PP U   ePP P_@ -   ePP Pc@   ePP Pc@   ePP Pc@   ePP P]@~  $   ePP P]@PA(A(A   ePP P i ;  ePP P$"@ ;  @AA ~ @)gAMD%%p)M`ViAD%0)ND%+8#O`ViA %p& `I,AD  BBBBBB  BBBBBB            BYXeRVH Rsssw{Z((   '  }( +8v(  ze*(  r"(  B-  y>=  K Y>  l0?  a|?  j2F  n@G  sLL tDL  H,IP  RR  " iNR  lic:S  belMT  on#U  xKU  l BJ[  licU]  talW^ nteY`  ongog  t/Lhq  Lia^w  obj@y 690.y 940| nd  ) F M ccr  (Au  Ca><ddHHH./  ghghghghgh7; ;D{+{{+{gg@gghh!!**//2299CCWWbbnnyyOO[[hh''36:>,,DLPTY_svorXXh7h77UUhoh ??MM``y|(((( ZO $j(?oTis  dMbP?_*+%;v &L&D&R&P&ffffff?'ffffff?(?)?M 4XX"4XX333333?333333?&<3U } } } } U;} } } *} U} } } }   h h  @ @ @ @ @ @                                                   [[   [[ [[[  [[ [[[  [[ [[[  [[ [[[  [[  [[[[[[[[[[  \]]]] # #$ % ' H,, G     &( R S TT U )+  R V T T U *, RST T~ YK@@VAZ@VA ,( RST T~ UL@^+@Z+@F@p@ RST T~ US@ ^  RST T~ X@_ F@Z F@|@@ RST T ^.Z RST  #[>WA %[>WAI#n4YA) %# oP_[A/ % RSTT U-. R V TT U*, RTT T~ X1@~ `j $ RTT T X@Z@" $@@ RTT T~ ]@~  $ RTT T[1@a# % RTT   $#@e %#@ %#k@ %# l@ % RTTT U \ V TT U \VT T [p!AZ"p!A" -|!AhA \VT T~ [@~ v h \VT T~ [@>@Z$f>@'A@hQ@ Dl**@@@@@@LdLRg4R}}w4Rq ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : , ;  < = ,> ,? , \VT T~ [@ +@ Z% -@RZ% `B@ @h8A !\VT !T~ ![@!Z&!Z&#! %!! !j "\TT "T "["#Z'"%@ Z'"%@D"%@j%@ #RSS # ###@;@* %"3#$ADDD D!D"##n'A" %####q(A %"on## mN%Ad %" $\TTP $U$de %\ %V! %T"%T %U% bc &\VT &^#&U+@&&g '\TT 'T$ '[%'a\%A!Z,~ '#'\%A( %'''i\%A\%A (\TT (& (%(\%A(D&D'(' $'#(\%A# %((#(k\%A( %&'#( l\%A( %&' a )\T )T )T )U ) 1)@l&_ADDD#D(1)  U`AUD D D# D( *\ *`' *#(*# *U.* RZA!$$$#$(B)*Ơ&A*$$#$(B#*&]AN %** *  +\`a ++ ,b) ,S* ,TT ,U,!" -\ -V -T+-T -U- .\TT .T,~ .c0@.pŭBA2Z3.p<A2Z3#.DAN %...gꆨn /\TT /T-~ /c@/p/Z4/p0Z4#/> %///g 0\TT 0T.~ 0dP@0pNA0Z50p@1Z5#0qA# %000gAAA 1\TT 1T/~ 1d@1p1Z61p.Z6#11 %111g 2\TT 20 2#2EAB %.1#2@ A! %.1#2ďGA. %22#2kHA2 %.1#2 liJA: %.1 3ePPP 3U3de 4e 4f 4P14P 4U4bc 5efP 5P2~ 5_h@5p A/Z:5p5Z:5 A555: -5g Ay A 6\TT 6T3~ 6c0@6p6Z;6p7Z;6656g 7\TT 7T4~ 7c@7p,A:Z<7p8Z<7,A057gA'A 8\TT 8T5~ 8d@8p> A8Z=8p9Z=8> A858g6"Z"A 9\TT 9T6~ 9d@9p9Z>9p5Z>9959g :XII :J7 :K#:M+0A7 %59#:N: %59:O+0A75#:V1AN %59#: 2A: %59  ;H,, ;G ; ;; D "Preliminary Budget Unrestricted;i;D !Preliminary Budget Restricted;i;D Preliminary Budget Total;iv D Totals for 2026-27; l;D Totals for 2027-28<\ <V <T8<T <U<bc =\TT =g9 =i:=6ZD==ZD#=Y %===g >\TT >g; >i<>>ZE>?ZE>=>>E ->g ?\TT ?g= ?i>?A?ZF?9@@ZF?ܟA2>?gXAԘA DRl4RZ4LR4RcR@ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _  @\TT @T? @i@@DA@ZG@@AZG@$AF>@gpAA A\TT ATA AXBA@U@AZHA@BZHA@>Ag@@ B\TT BTC BiDB@BZIBh@FZIB)@A>Bgh@@;@ C\TT CTE CiFCCZJCCZJCD>Cg D\TT DTG DjHDDZKDEZKDE>Dg E\TT ETI EjJEH AEZLE@S@=ZLE)A?>EgfA8A F\TT FK F#F6,AF %=E#FF@C %=E#F.Ar %FF#Fk@o0A2 %=E#F ld1AF %=E 1G\TTT GUGde H\ Hk! HZLHZ HUHbc I\kZ IZM~ Ic@IA>ZPI%@IZPIANIIN -IgX2 A A J\kZ JTN~ J]h@JO@JZQJKZQJO@F IJgPQ@Pa@ K\kZ KZO~ Kc̰@K@RZRK-@KZRK~@LIKg@@ L\kZ LZP~ Ld0@L @LZSLMZSL @LI#Lg>@" *5p@#L @L 8PJ@ M\kZ MZQ~ Md\@MN ZTMIZTM:IMg N\kZ N"R N#NA# %IM#N@* %IMN&ArI#NkDAK %IM#N l7AM %IM 3O\VTT OUOde P\ PV' PTSPT PUPbc Q\VT QT~ Q]@QQZXQQZX%QJDQDQQb R\VT RTT~ R]P@RK@ ZYRSZY#RK@ %RRRg@@a@ S\VT STU~ S]@S@SZZSSZZS@TSSX -Sg@@ T\VT TTV TiWT@TZ[TTZ[T@USTg@@@ U\VT UTX~ Uc|@U7@UZ\UVZ\U7@MSUg*@)@ V\VT VTY~ Vc@V@m@VZ]VVZ]V@m@WSVgb@e@ W\TT WTZ~ Wd@WhGAYZ^WAYZ^W%ASWg&A:(A X\TT XT[~ Xd @X@X@XZ_XXZ_X@X@QSXg`@`@ Y\TT Y\ Y#Y%AW %QX]#YAX %QX#Ya0A@ %YY#YkYO1Aq %QX#Y lL2Aq %QX  Z\T ZT ZT] ZUZ [\ [V^ [T_[T [U[ \\VT \l`\U ]\VT ]la]U ^\VT ^^b ^_c^%^ D^D^^g _\VT _Td_]8@_e__dLL_g D#l4R4RLR44` a b c d e f g h i j k l m n o p q r s t u , v  w x y z { | } ~   `\VT `Te `[``o_`g a\VT a^faY@ad_ag b\VT b^gbc@b__bg c\VT c^hcdd@%cbDcDccg d\VT d^~ dd@dRZk~ dd}_di e\T eT ei e8ee"$^$_$a$b$c$dB8e"$^$_$a$b$c$dB#e( %ee#ekc %^d#e le %^d 4f\TTT fUf g\ gVj gTkgT gUg h\ hShT hTl hhmhh|hhoLLhg i\VT i^n iXoi_iphig j\VT jTp jYqj^jphjg k\VT kTr kXsk_khhkg l\VT lTt lXul_lahlg m\VT mZv mm n\VT n^wnW@p`nkhng o\VT o^xo[@onhoi p\VT py p=pp'$h$i$j$k$l$n$oB=pi'$h$i$j$k$l$n$oB#p %pp#pke %ho#p lp %ho 4q\VTT q qCq[As-D2D:DFDNDYDeDpCq @u\As -D2 D: DF DN DY De Dp r\ rSz rS{rS r=r VAr'$2$:$F$N$Y$e$pB=rƠ&Au'$2$:$F$N$Y$e$pB#r7YAu %rr r s\VTT s s!s~0A~ D)Dq!s C2A~ D) Dq  tR| tS} tTT tt   u uP~ uQI ut%uuN,AuD*Dr%urWD*Dr#usN,A %uu u  vQ,, vG v v;D "Preliminary Budget UnrestrictedvivD !Preliminary Budget RestrictedvivD Preliminary Budget Totalvi}D Totals for 2026-27v lvD Totals for 2027-28 wR wS wTT w w3w xR xS xTxT xWx x yR yS yZyZ yc$yg zR zS zZz[:99xz {RS {Z{ {U${i |R |S|! |- | |.Z#| %w{#| p %w{ 0}\ }S! }!}0 },} }DxDyD{,}`DxDyD{#} %}} } ~\TTT ~U ~%~~0AY DsD|?%~ C2AJDs D| ? R S TT U${N,A$u$}B$|$u$}B$}N,A$u$}B  DYlwooy%4Rwwww@oo#zLc^hf>\                 , \ T T  JjAD @ZlA D R S TT U R S T TU~   \S T T~ _@hAZ~ #hA) %   \T T ^ #^ %~ eP P P [ hAD$l$$B#6hA %%yJjADDC% @ZlA D D  e f  $JjA$$B$Y$$B#7JjA %%@ZlAD~D% nA D~ D KD eP PP Uvw ePP P_@ -g ePP Pc@| g ePP Pc@g ePP Pc@g ePP P~ ]@~  $g ePP P~ ]@(AZ#(A# %+g AA ePP P ii ePP P*"@ @AA B~ C@D~ EF)@kA D%!) hmAD % 2 &d @LTHooo}wL P   2R  pJ" '# (# () Z) rR. =/ 32 <7 E= I? G@ |F " iLL  licQM belUN  on(N xN l BYR licTU tal/W nte`Y ongY t/Lq^ Liag` obj(h 690rk 940u nd &v ) \~ M ccr  (A  Ca>@Zd XXXB(      )*)* +-+- wx |}|} Z]Z] fgfg qrqr ~~    susu wx{{{{;{+{{{gg@gghWh.159RXh/h LL @hOh22::FHNNYYhgh --44<<TTx"*Hirr h/hIM Oh+'0HPdt ' Agha MirzacoryMicrosoft Macintosh Excel@"I@@N%l՜.+,D՜.+,P  PX  '(Riverside County Office of Education CertificationAlternative FormMYP  Worksheets@ 8@ _PID_HLINKS'A }#mailto:bradley.johnson@sehesad.net*!mailto:sbryant@methodschools.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry F=WorkbookXySummaryInformation(DocumentSummaryInformation8