{"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 10:18 AM",{"$nulls":10},"Processing Month:","2020-03-01",{"$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,17589.3,218457.67,100,null,-2.37037056649569E-11]
["10 5112",null,null,null,"DELINQUENT TAXES",{"$nulls":7},18932.05,null,null,6943.53,11747.01,62.0482726381982,null,7185.04]
["10 5113",null,null,null,"PROPOSITION C",{"$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,347.04,2926.13,100,null,-1.13686837721616E-13]
["10 5116",null,null,null,"IN LIEU OF TAXES",{"$nulls":7},259.13,null,null,0,259.13,100,null,7.105427357601E-15]
["10 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},1210.57,null,null,457.72,989.85,81.7672666595075,null,220.72]
["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",{"$nulls":7},672.79,null,null,0,288.44,42.8722186715023,null,384.35]
["10 5171 000 4020 00000",null,null,null,"STUDENT ACTIVITIES",{"$nulls":7},2526.1,null,null,55,2120.2,83.9317525038597,null,405.9]
["10 5181",null,null,null,"COMMUNITY SERVICES",{"$nulls":7},300,null,null,100,300,100,null,0]
["10 5192",null,null,null,"DONATIONS/GIFTS",{"$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},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},256984.8,null,null,25492.59,237088.43,92.2577638833114,null,19896.37]
["10 5221",null,null,null,"ASSESSED UTIL -",{"$nulls":7},71179.44,null,null,1062.91,71179.44,100,null,1.81898940354586E-12]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},71179.44,null,null,1062.91,71179.44,100,null,1.81898940354586E-12]
["10 5311",null,null,null,"BASIC FORMULA",{"$nulls":7},46244.61,null,null,0,0,0,null,46244.61]
["10 5312",null,null,null,"STATE TRANSPORTATION",{"$nulls":7},4074,null,null,391,3539,86.8679430535101,null,535]
["10 5313",null,null,null,"EXCEPTIONAL PUPIL",{"$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,1862,16551,74.7493451359407,null,5591]
["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",{"$nulls":8},74047.44,null,null,2253,20490,27.6714495463989,null,53557.44]
["10 5412",null,null,null,"MO SDAC",{"$nulls":7},2906.44,null,null,689.33,1677.99,57.7335159163788,null,1228.45]
["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",{"$nulls":7},16793.13,null,null,0,9290.5,55.3232184827962,null,7502.63]
["10 5442",null,null,null,"ECSE 619 FEDERAL",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5445",null,null,null,"LUNCH",{"$nulls":7},7005.81,null,null,1071.45,6460.8,92.2205997593426,null,545.01]
["10 5446",null,null,null,"BREAKFAST",{"$nulls":7},3787.25,null,null,598.6,3464.71,91.4835302660242,null,322.54]
["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,0,8885.41,59.6735533776628,null,6004.62]
["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",{"$nulls":7},11390.75,null,null,0,7685.83,67.4743102956346,null,3704.92]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},2]
["09/17/2020 10:18 AM",{"$nulls":10},"Processing Month:","2020-03-01",{"$nulls":6},"User ID: ARH"]
["Fund:","10",null,"GENERAL"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["10 5465",null,null,null,"TITLE II.A",{"$nulls":7},3887.74,null,null,0,1341.71,34.5113099126999,null,2546.03]
["10 5466",null,null,null,"TITLE II.D",{"$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,2359.38,44768.79,55.3403660474155,null,36128.38]
[null,null,null,"Fund Total:",{"$nulls":8},483108.85,null,null,31167.88,373526.66,77.3172878120531,null,109582.19]
["Fund:","20",null,"TEACHER FUND"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["20 5113",null,null,null,"PROPOSITION C",{"$nulls":7},43431.78,null,null,4598.95,41361.16,95.2324772321098,null,2070.62000000001]
["20 5121",null,null,null,"REGULAR TUITION",{"$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",{"$nulls":8},43507.75,null,null,4598.95,41437.13,95.2408019260936,null,2070.62000000001]
["20 5211",null,null,null,"FINES",{"$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,22357.34,203250.63,94.428393603085,null,11992.5]
["20 5319",null,null,null,"CLASSROOM TRUST",{"$nulls":7},14570.11,null,null,1471.41,14233.92,97.6926049288578,null,336.190000000001]
["20 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},229813.24,null,null,23828.75,217484.55,94.6353438992462,null,12328.69]
["20 5437",null,null,null,"SE ELEM ACH GRANT",{"$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:",{"$nulls":8},277578.92,null,null,28427.7,263179.61,94.8125347558813,null,14399.31]
["Fund:","40",null,"CAPTIAL PROJECTS FUND"]
["Account Number",null,null,null,"Description",{"$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,59595.58,636706.27,83.701394331606,null,123981.5]