{"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":119,"n_cols":20,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},1]
["01/29/2021 2:11 PM",{"$nulls":10},"Processing Month:","2020-12-01",{"$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",{"$nulls":7},7000,null,null,0,2362.2,33.7457142857143,null,4637.8]
["10 5113",null,null,null,"PROPOSITION C",{"$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},800,null,null,66.53,304.96,38.12,null,495.04]
["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",{"$nulls":7},300,null,null,0,104.05,34.6833333333333,null,195.95]
["10 5171 000 4020 00000",null,null,null,"STUDENT ACTIVITIES",{"$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},1679.9,null,null,0,1679.9,100,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},213479.9,null,null,66.53,5511.11,2.58155920065543,null,207968.79]
["10 5221",null,null,null,"ASSESSED UTIL -",{"$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",{"$nulls":7},4000,null,null,333,1902,47.55,null,2098]
["10 5313",null,null,null,"EXCEPTIONAL PUPIL",{"$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},17105,null,null,1444,8318,48.6290558316282,null,8787]
["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",{"$nulls":8},21205,null,null,1777,10220,48.1961801461919,null,10985]
["10 5412",null,null,null,"MO SDAC",{"$nulls":7},2000,null,null,431.48,1669.25,83.4625,null,330.75]
["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,0,9000,100,null,0]
["10 5428",null,null,null,"CARES MSC-ACCESS",{"$nulls":7},4000,null,null,0,3889.38,97.2345,null,110.62]
["10 5437",null,null,null,"SE ELEM ACH GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5441",null,null,null,"SPED PART B IDEA",{"$nulls":7},15912,null,null,0,7806.74,49.0619658119658,null,8105.26]
["10 5442",null,null,null,"ECSE 619 FEDERAL",{"$nulls":7},1300,null,null,0,1163.8,89.5230769230769,null,136.2]
["10 5445",null,null,null,"LUNCH",{"$nulls":7},5500,null,null,989.64,2148.84,39.0698181818182,null,3351.16]
["10 5446",null,null,null,"BREAKFAST",{"$nulls":7},2000,null,null,655.74,1383.12,69.156,null,616.88]
["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},17612.63,null,null,0,4711.81,26.7524498044869,null,12900.82]
["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",{"$nulls":9},2]
["01/29/2021 2:11 PM",{"$nulls":10},"Processing Month:","2020-12-01",{"$nulls":6},"User ID: ARH"]
["Fund:","10",null,"GENERAL"]
["Account Number",null,null,null,"Description",{"$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},9292.17,null,null,0,3408.49,36.6813134068791,null,5883.68]
["10 5465",null,null,null,"TITLE II.A",{"$nulls":7},2948.23,null,null,0,462.62,15.6914487675656,null,2485.61]
["10 5466",null,null,null,"TITLE II.D",{"$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",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5473",null,null,null,"CARES LUNCH",{"$nulls":7},899.46,null,null,0,899.46,100,null,0]
["10 5474",null,null,null,"CARES BREAKFAST",{"$nulls":7},555.7,null,null,0,555.7,100,null,0]
["10 5492",null,null,null,"RURAL SCHOOL REAP",{"$nulls":7},8385,null,null,0,3151.04,37.5794871794872,null,5233.96]
["10 5497",null,null,null,"OTHER FEDERAL",{"$nulls":7},6422,null,null,0,6422,100,null,0]
[null,"Subtotal:",null,"REVENUE FROM FEDERAL SOURCES",{"$nulls":8},85827.19,null,null,2076.86,46672.25,54.3793289748855,null,39154.94]
[null,null,null,"Fund Total:",{"$nulls":8},385512.09,null,null,3920.39,62403.36,16.1871343645798,null,323108.73]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},3]
["01/29/2021 2:11 PM",{"$nulls":10},"Processing Month:","2020-12-01",{"$nulls":6},"User ID: ARH"]
["Fund:","20",null,"TEACHER FUND"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["20 5113",null,null,null,"PROPOSITION C",{"$nulls":7},45000,null,null,3681.29,22596.31,50.2140222222222,null,22403.69]
["20 5121",null,null,null,"REGULAR TUITION",{"$nulls":7},0,null,null,0,0,0,null,0]
["20 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},49.5,null,null,0,49.5,100,null,0]
["20 5198",null,null,null,"MISC/OTHER REVENUE",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},45049.5,null,null,3681.29,22645.81,50.268726622937,null,22403.69]
["20 5211",null,null,null,"FINES",{"$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},251244,null,null,23049,124361.68,49.4983681202337,null,126882.32]
["20 5319",null,null,null,"CLASSROOM TRUST",{"$nulls":7},14651.43,null,null,1106.94,7306.04,49.8657127666037,null,7345.39]
["20 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},265895.43,null,null,24155.94,131667.72,49.5186096278526,null,134227.71]
["20 5437",null,null,null,"SE ELEM ACH GRANT",{"$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:",{"$nulls":8},313852.43,null,null,27837.23,157221.03,50.0939342735055,null,156631.4]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},4]
["01/29/2021 2:11 PM",{"$nulls":10},"Processing Month:","2020-12-01",{"$nulls":6},"User ID: ARH"]
["Fund:","40",null,"CAPTIAL PROJECTS FUND"]
["Account Number",null,null,null,"Description",{"$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",{"$nulls":7},68299.2,null,null,68299.2,68299.2,100,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},68299.2,null,null,68299.2,68299.2,100,null,0]
["40 5428",null,null,null,"CARES ACCESS",{"$nulls":7},1646,null,null,0,1646,100,null,0]
["40 5492",null,null,null,"RURAL SCHOOL REAP",{"$nulls":7},0,null,null,0,0,0,null,0]
["40 5497",null,null,null,"OTHER FEDERAL",{"$nulls":7},6578,null,null,0,6578,100,null,0]
[null,"Subtotal:",null,"REVENUE FROM FEDERAL SOURCES",{"$nulls":8},8224,null,null,0,8224,100,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",{"$nulls":7},35,null,null,0,35,100,null,0]
[null,"Subtotal:",null,"NON-CURRENT REVENUE",{"$nulls":8},35,null,null,0,35,100,null,0]
[null,null,null,"Fund Total:",{"$nulls":8},76558.2,null,null,68299.2,76558.2,100,null,0]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},5]
["01/29/2021 2:11 PM",{"$nulls":10},"Processing Month:","2020-12-01",{"$nulls":6},"User ID: ARH"]
[{"$nulls":12},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
[{"$nulls":7},"Grand Total:",{"$nulls":4},775922.72,null,null,100056.82,296182.59,38.1716609612875,null,479740.13]