{"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":108,"n_cols":20,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},1]
["09/17/2020 10:17 AM",{"$nulls":10},"Processing Month:","2019-12-01",{"$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},218457.67,null,null,27146.26,27146.26,12.4263249717897,null,191311.41]
["10 5112",null,null,null,"DELINQUENT TAXES",{"$nulls":7},18932.05,null,null,17.9,4692.59,24.7864864079696,null,14239.46]
["10 5113",null,null,null,"PROPOSITION C",{"$nulls":7},11700.36,null,null,0,0,0,null,11700.36]
["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},2926.13,null,null,0,0,0,null,2926.13]
["10 5116",null,null,null,"IN LIEU OF TAXES",{"$nulls":7},259.13,null,null,0,0,0,null,259.13]
["10 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},1210.57,null,null,54.05,336.41,27.7893884698943,null,874.16]
["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",{"$nulls":7},672.79,null,null,102.39,258.44,38.4131749877376,null,414.35]
["10 5171 000 4020 00000",null,null,null,"STUDENT ACTIVITIES",{"$nulls":7},2526.1,null,null,267,2065.2,81.7544831954396,null,460.9]
["10 5181",null,null,null,"COMMUNITY SERVICES",{"$nulls":7},300,null,null,0,0,0,null,300]
["10 5192",null,null,null,"DONATIONS/GIFTS",{"$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},0,null,null,0,1975.27,0,null,-1975.27]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},256984.8,null,null,27587.6,36474.17,14.1931234843462,null,220510.63]
["10 5221",null,null,null,"ASSESSED UTIL -",{"$nulls":7},71179.44,null,null,0,0,0,null,71179.44]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},71179.44,null,null,0,0,0,null,71179.44]
["10 5311",null,null,null,"BASIC FORMULA",{"$nulls":7},46244.61,null,null,0,0,0,null,46244.61]
["10 5312",null,null,null,"STATE TRANSPORTATION",{"$nulls":7},4074,null,null,396,2363,58.0019636720668,null,1711]
["10 5313",null,null,null,"EXCEPTIONAL PUPIL",{"$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},677.72,null,null,0,0,0,null,677.72]
["10 5324",null,null,null,"EARLY CHILDHOOD/PAT",{"$nulls":7},750,null,null,0,400,53.3333333333333,null,350]
["10 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},22142,null,null,1862,10966,49.525788095023,null,11176]
["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},159.11,null,null,0,0,0,null,159.11]
["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",{"$nulls":8},74047.44,null,null,2258,13729,18.5408165359937,null,60318.44]
["10 5412",null,null,null,"MO SDAC",{"$nulls":7},2906.44,null,null,0,988.66,34.0161847483519,null,1917.78]
["10 5424",null,null,null,"CARES-ESSER",{"$nulls":7},11319,null,null,0,0,0,null,11319]
["10 5437",null,null,null,"SE ELEM ACH GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5441",null,null,null,"SPED PART B IDEA",{"$nulls":7},16793.13,null,null,0,2466.85,14.6896379650488,null,14326.28]
["10 5442",null,null,null,"ECSE 619 FEDERAL",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5445",null,null,null,"LUNCH",{"$nulls":7},7005.81,null,null,1031.61,3693.6,52.721955063012,null,3312.21]
["10 5446",null,null,null,"BREAKFAST",{"$nulls":7},3787.25,null,null,529.19,2051.75,54.1751930820516,null,1735.5]
["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},14890.03,null,null,0,6481.46,43.5288579002191,null,8408.57]
["10 5455",null,null,null,"TITLE V",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5455 100",null,null,null,"TITLE V",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5461",null,null,null,"TITLE IV PART A",{"$nulls":7},11390.75,null,null,0,5567.39,48.876412878871,null,5823.36]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},2]
["09/17/2020 10:17 AM",{"$nulls":10},"Processing Month:","2019-12-01",{"$nulls":6},"User ID: ARH"]
["Fund:","10",null,"GENERAL"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["10 5465",null,null,null,"TITLE II.A",{"$nulls":7},3887.74,null,null,0,653.59,16.8115666171092,null,3234.15]
["10 5466",null,null,null,"TITLE II.D",{"$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},8917.02,null,null,0,5961.84,66.8591076390992,null,2955.18]
["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},80897.17,null,null,1560.8,27865.14,34.445135719828,null,53032.03]
[null,null,null,"Fund Total:",{"$nulls":8},483108.85,null,null,31406.4,78068.31,16.1595694220878,null,405040.54]
["Fund:","20",null,"TEACHER FUND"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["20 5113",null,null,null,"PROPOSITION C",{"$nulls":7},43431.78,null,null,5039.24,27271.5,62.7915779643386,null,16160.28]
["20 5121",null,null,null,"REGULAR TUITION",{"$nulls":7},0,null,null,0,0,0,null,0]
["20 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},75.97,null,null,0,75.97,100,null,0]
["20 5198",null,null,null,"MISC/OTHER REVENUE",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},43507.75,null,null,5039.24,27347.47,62.8565485459487,null,16160.28]
["20 5211",null,null,null,"FINES",{"$nulls":7},4257.93,null,null,0,4257.93,100,null,-2.8421709430404E-13]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},4257.93,null,null,0,4257.93,100,null,-2.8421709430404E-13]
["20 5311",null,null,null,"BASIC FORMULA",{"$nulls":7},215243.13,null,null,22578,135437.29,62.9229327783888,null,79805.84]
["20 5319",null,null,null,"CLASSROOM TRUST",{"$nulls":7},14570.11,null,null,1628.83,9856.56,67.6491804111294,null,4713.55]
["20 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},229813.24,null,null,24206.83,145293.85,63.2225758620348,null,84519.39]
["20 5437",null,null,null,"SE ELEM ACH GRANT",{"$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:",{"$nulls":8},277578.92,null,null,29246.07,176899.25,63.7293530791171,null,100679.67]
["Fund:","40",null,"CAPTIAL PROJECTS FUND"]
["Account Number",null,null,null,"Description",{"$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 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,0,0,0,null,0]
[null,"Subtotal:",null,"NON-CURRENT REVENUE",{"$nulls":8},0,null,null,0,0,0,null,0]
[null,null,null,"Fund Total:",{"$nulls":8},0,null,null,0,0,0,null,0]
[{"$nulls":12},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
[{"$nulls":7},"Grand Total:",{"$nulls":4},760687.77,null,null,60652.47,254967.56,33.5180306632247,null,505720.21]