{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sheet1","index":0,"n_rows":113,"n_cols":20,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},1]
["11/09/2020 11:45 AM",{"$nulls":10},"Processing Month:","2020-09-01",{"$nulls":6},"User ID: ARH"]
["Fund:","10",null,"GENERAL"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["10 5111",null,null,null,"CURRENT TAXES",{"$nulls":7},200000,null,null,0,0,0,null,200000]
["10 5112",null,null,null,"DELINQUENT TAXES",{"$nulls":7},7000,null,null,245.22,1305.5,18.65,null,5694.5]
["10 5113",null,null,null,"PROPOSITION C",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5114",null,null,null,"FIN INSTITUTION TAX",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5115",null,null,null,"M&M TAX",{"$nulls":7},2000,null,null,0,0,0,null,2000]
["10 5116",null,null,null,"IN LIEU OF TAXES",{"$nulls":7},200,null,null,0,0,0,null,200]
["10 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},1000,null,null,62.44,153.84,15.384,null,846.16]
["10 5151",null,null,null,"PUPIL LUNCH",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5161",null,null,null,"ADULT LUNCH",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5165",null,null,null,"NON-PROGRAM FOOD",{"$nulls":7},300,null,null,0,0,0,null,300]
["10 5171 000 4020 00000",null,null,null,"STUDENT ACTIVITIES",{"$nulls":7},1500,null,null,0,1060,70.6666666666667,null,440]
["10 5181",null,null,null,"COMMUNITY SERVICES",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5192",null,null,null,"DONATIONS/GIFTS",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5195",null,null,null,"PRIOR PERIOD ADJUST",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5198",null,null,null,"MISC/OTHER REVENUE",{"$nulls":7},100,null,null,1679.9,1679.9,1679.9,null,-1579.9]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},212100,null,null,1987.56,4199.24,1.97983969825554,null,207900.76]
["10 5221",null,null,null,"ASSESSED UTIL -",{"$nulls":7},65000,null,null,0,0,0,null,65000]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},65000,null,null,0,0,0,null,65000]
["10 5311",null,null,null,"BASIC FORMULA",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5312",null,null,null,"STATE TRANSPORTATION",{"$nulls":7},4000,null,null,341,1021,25.525,null,2979]
["10 5313",null,null,null,"EXCEPTIONAL PUPIL",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5314",null,null,null,"ECSE STATE",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5315",null,null,null,"REMEDIAL READING",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5318",null,null,null,"AT RISK",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5319",null,null,null,"CLASSROOM TRUST",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5324",null,null,null,"EARLY CHILDHOOD/PAT",{"$nulls":7},100,null,null,0,0,0,null,100]
["10 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},20000,null,null,0,0,0,null,20000]
["10 5331",null,null,null,"FOREIGN TEXTBOOK",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5333",null,null,null,"FOOD SERVICE",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5334",null,null,null,"FAIR SHARE",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5351",null,null,null,"HANDICAPPED CENSUS",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5352",null,null,null,"VIDEO GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5364",null,null,null,"TECHNOLOGY GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5367",null,null,null,"HEALTH GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5376",null,null,null,"STARR PROGRAM",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5397",null,null,null,"OTHER STATE REVENUE",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5399",null,null,null,"PRESCHOOL PROGRAM",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},24100,null,null,341,1021,4.23651452282158,null,23079]
["10 5412",null,null,null,"MO SDAC",{"$nulls":7},2000,null,null,0,1237.77,61.8885,null,762.23]
["10 5424",null,null,null,"CARES-ESSER",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5425",null,null,null,"CARES MSC-CONNECT",{"$nulls":7},9000,null,null,9000,9000,100,null,0]
["10 5428",null,null,null,"CARES MSC-ACCESS",{"$nulls":7},4000,null,null,0,0,0,null,4000]
["10 5437",null,null,null,"SE ELEM ACH GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5441",null,null,null,"SPED PART B IDEA",{"$nulls":7},15000,null,null,0,1868.54,12.4569333333333,null,13131.46]
["10 5442",null,null,null,"ECSE 619 FEDERAL",{"$nulls":7},1300,null,null,0,0,0,null,1300]
["10 5445",null,null,null,"LUNCH",{"$nulls":7},5500,null,null,0,0,0,null,5500]
["10 5446",null,null,null,"BREAKFAST",{"$nulls":7},2000,null,null,0,0,0,null,2000]
["10 5441 100",null,null,null,"SLIVER GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5451",null,null,null,"TITLE I",{"$nulls":7},16533,null,null,0,2401.32,14.5244057339866,null,14131.68]
["10 5455",null,null,null,"TITLE V",{"$nulls":7},0,null,null,0,0,0,null,0]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},2]
["11/09/2020 11:45 AM",{"$nulls":10},"Processing Month:","2020-09-01",{"$nulls":6},"User ID: ARH"]
["Fund:","10",null,"GENERAL"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["10 5455 100",null,null,null,"TITLE V",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5461",null,null,null,"TITLE IV PART A",{"$nulls":7},10000,null,null,0,1741.74,17.4174,null,8258.26]
["10 5465",null,null,null,"TITLE II.A",{"$nulls":7},2941.32,null,null,0,255.62,8.69065589599228,null,2685.7]
["10 5466",null,null,null,"TITLE II.D",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5461 100",null,null,null,"TITLE IV.A/DRUG",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5465 100",null,null,null,"TITLE II.A",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5465 200",null,null,null,"CLASS SIZE REDUCTION",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5492",null,null,null,"RURAL SCHOOL REAP",{"$nulls":7},8385,null,null,0,0,0,null,8385]
["10 5497",null,null,null,"OTHER FEDERAL",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM FEDERAL SOURCES",{"$nulls":8},76659.32,null,null,9000,16504.99,21.5303109915402,null,60154.33]
[null,null,null,"Fund Total:",{"$nulls":8},377859.32,null,null,11328.56,21725.23,5.74955515190151,null,356134.09]
["Fund:","20",null,"TEACHER FUND"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["20 5113",null,null,null,"PROPOSITION C",{"$nulls":7},45000,null,null,3724.96,10928.03,24.2845111111111,null,34071.97]
["20 5121",null,null,null,"REGULAR TUITION",{"$nulls":7},0,null,null,0,0,0,null,0]
["20 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},20,null,null,0,49.5,247.5,null,-29.5]
["20 5198",null,null,null,"MISC/OTHER REVENUE",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},45020,null,null,3724.96,10977.53,24.383673922701,null,34042.47]
["20 5211",null,null,null,"FINES",{"$nulls":7},2907.5,null,null,0,2907.5,100,null,0]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},2907.5,null,null,0,2907.5,100,null,0]
["20 5311",null,null,null,"BASIC FORMULA",{"$nulls":7},271300,null,null,21760,57154,21.0667158127534,null,214146]
["20 5319",null,null,null,"CLASSROOM TRUST",{"$nulls":7},12162.25,null,null,1003.53,3014.75,24.7877654216942,null,9147.5]
["20 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},283462.25,null,null,22763.53,60168.75,21.2263714127719,null,223293.5]
["20 5437",null,null,null,"SE ELEM ACH GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["20 5497",null,null,null,"OTHER FEDERAL",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM FEDERAL SOURCES",{"$nulls":8},0,null,null,0,0,0,null,0]
[null,null,null,"Fund Total:",{"$nulls":8},331389.75,null,null,26488.49,74053.78,22.3464304493425,null,257335.97]
["Fund:","40",null,"CAPTIAL PROJECTS FUND"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["40 5111",null,null,null,"CURRENT TAXES",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5112",null,null,null,"DELINQUENT TAXES",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5115",null,null,null,"M&M TAX",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5116",null,null,null,"IN LIEU OF TAXES",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5192",null,null,null,"DONATIONS/GIFTS",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},0,null,null,0,0,0,null,0]
["40 5221",null,null,null,"ASSESSED UTIL -",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},0,null,null,0,0,0,null,0]
["40 5364",null,null,null,"TECHNOLGY GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5397",null,null,null,"OTHER STATE REVENUE",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},0,null,null,0,0,0,null,0]
["40 5428",null,null,null,"CARES ACCESS",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5492",null,null,null,"RURAL SCHOOL REAP",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5497",null,null,null,"OTHER FEDERAL",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM FEDERAL SOURCES",{"$nulls":8},0,null,null,0,0,0,null,0]
["40 5631",null,null,null,"NET INS RECOVERY",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5641",null,null,null,"SALE OF BUS",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5651",null,null,null,"SURPLUS SALES",{"$nulls":7},0,null,null,0,35,0,null,-35]
[null,"Subtotal:",null,"NON-CURRENT REVENUE",{"$nulls":8},0,null,null,0,35,0,null,-35]
[null,null,null,"Fund Total:",{"$nulls":8},0,null,null,0,35,0,null,-35]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},3]
["11/09/2020 11:45 AM",{"$nulls":10},"Processing Month:","2020-09-01",{"$nulls":6},"User ID: ARH"]
[{"$nulls":12},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
[{"$nulls":7},"Grand Total:",{"$nulls":4},709249.07,null,null,37817.05,95814.01,13.5092189828321,null,613435.06]