{"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",{"$nulls":10},"Processing Month:","2019-09-01",{"$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},218457.67,null,null,0,0,0,null,218457.67]
["10 5112",null,null,null,"DELINQUENT TAXES",{"$nulls":7},18932.05,null,null,1274.74,3023.39,15.9696916076178,null,15908.66]
["10 5113",null,null,null,"PROPOSITION C",{"$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,56.65,174.3,14.3981760658202,null,1036.27]
["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",{"$nulls":7},672.79,null,null,13,13,1.93225226296467,null,659.79]
["10 5171 000 4020 00000",null,null,null,"STUDENT ACTIVITIES",{"$nulls":7},2526.1,null,null,81.2,1048.2,41.4947943470171,null,1477.9]
["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,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},256984.8,null,null,1425.59,4258.89,1.65725365858214,null,252725.91]
["10 5221",null,null,null,"ASSESSED UTIL -",{"$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",{"$nulls":7},4074,null,null,374,1124,27.5895925380461,null,2950]
["10 5313",null,null,null,"EXCEPTIONAL PUPIL",{"$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",{"$nulls":7},750,null,null,0,0,0,null,750]
["10 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},22142,null,null,0,0,0,null,22142]
["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",{"$nulls":8},74047.44,null,null,374,1124,1.51794579258918,null,72923.44]
["10 5412",null,null,null,"MO SDAC",{"$nulls":7},2906.44,null,null,0,0,0,null,2906.44]
["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",{"$nulls":7},16793.13,null,null,0,0,0,null,16793.13]
["10 5442",null,null,null,"ECSE 619 FEDERAL",{"$nulls":7},0,null,null,0,0,0,null,0]
["10 5445",null,null,null,"LUNCH",{"$nulls":7},7005.81,null,null,0,0,0,null,7005.81]
["10 5446",null,null,null,"BREAKFAST",{"$nulls":7},3787.25,null,null,0,0,0,null,3787.25]
["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,0,2875.53,19.3117811045377,null,12014.5]
["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",{"$nulls":7},11390.75,null,null,0,1513.32,13.2855167570178,null,9877.43]
["KINGSTON 42 SCHOOL DISTRICT",{"$nulls":8},"Revenue Summary Report",{"$nulls":9},2]
["09/17/2020 10:17 AM",{"$nulls":10},"Processing Month:","2019-09-01",{"$nulls":6},"User ID: ARH"]
["Fund:","10",null,"GENERAL"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["10 5465",null,null,null,"TITLE II.A",{"$nulls":7},3887.74,null,null,0,535.59,13.7763842232248,null,3352.15]
["10 5466",null,null,null,"TITLE II.D",{"$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,2645.85,2645.85,29.6719083281186,null,6271.17]
["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,2645.85,7570.29,9.35791697039587,null,73326.88]
[null,null,null,"Fund Total:",{"$nulls":8},483108.85,null,null,4445.44,12953.18,2.68121356087764,null,470155.67]
["Fund:","20",null,"TEACHER FUND"]
["Account Number",null,null,null,"Description",{"$nulls":7},"Revised Budget",null,null,"During Month","To Date","% of Budget",null,"Budget Balance"]
["20 5113",null,null,null,"PROPOSITION C",{"$nulls":7},43431.78,null,null,4652.79,13538.69,31.1723120719436,null,29893.09]
["20 5121",null,null,null,"REGULAR TUITION",{"$nulls":7},0,null,null,0,0,0,null,0]
["20 5141",null,null,null,"EARNINGS ON INVEST",{"$nulls":7},75.97,null,null,0,0,0,null,75.97]
["20 5198",null,null,null,"MISC/OTHER REVENUE",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUES FROM LOCAL SOURCES",{"$nulls":8},43507.75,null,null,4652.79,13538.69,31.1178812970103,null,29969.06]
["20 5211",null,null,null,"FINES",{"$nulls":7},4257.93,null,null,0,0,0,null,4257.93]
[null,"Subtotal:",null,"REVENUE FROM INTERMED SOURCES",{"$nulls":8},4257.93,null,null,0,0,0,null,4257.93]
["20 5311",null,null,null,"BASIC FORMULA",{"$nulls":7},215243.13,null,null,22471,67696,31.4509457282098,null,147547.13]
["20 5319",null,null,null,"CLASSROOM TRUST",{"$nulls":7},14570.11,null,null,1519.57,4333.08,29.739514663925,null,10237.03]
["20 5325",null,null,null,"SMALL SCHOOLS GRANT",{"$nulls":7},0,null,null,0,0,0,null,0]
[null,"Subtotal:",null,"REVENUE FROM STATE SOURCES",{"$nulls":8},229813.24,null,null,23990.57,72029.08,31.3424413667376,null,157784.16]
["20 5437",null,null,null,"SE ELEM ACH GRANT",{"$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:",{"$nulls":8},277578.92,null,null,28643.36,85567.77,30.8264654967315,null,192011.15]
["Fund:","40",null,"CAPTIAL PROJECTS FUND"]
["Account Number",null,null,null,"Description",{"$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,33088.8,98520.95,12.9515622421536,null,662166.82]