{"key": "Revenues", "src": "Mendon Upton Regional School District", "hash": "07bae757", "sub": [{"key": "Grants", "src": "Mendon Upton Regional School District", "hash": "9d332be9", "sub": [{"key": "School Assistance Literacy Part 2", "src": "Mendon Upton Regional School District", "hash": "3ec5b742", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 16313.0, "year": 2015}, {"val": 0.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "District School Assistance", "src": "Mendon Upton Regional School District", "hash": "bbdca80c", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 2892.0, "year": 2015}, {"val": 0.0, "year": 2016}, {"val": 0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Quality Full Day Kindergarten", "src": "Mendon Upton Regional School District", "hash": "e9b509a3", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 34160.0, "year": 2015}, {"val": 34160.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Early Childhood Program Improvement", "src": "Mendon Upton Regional School District", "hash": "611fd549", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 5600.0, "year": 2015}, {"val": 2000.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Sped Program Improvement", "src": "Mendon Upton Regional School District", "hash": "79ac6e45", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 20513.0, "year": 2015}, {"val": 19219.0, "year": 2016}, {"val": 19219.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Academic Support", "src": "Mendon Upton Regional School District", "hash": "abc108f7", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 5000.0, "year": 2015}, {"val": 5000.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Early Childhood Entitlement", "src": "Mendon Upton Regional School District", "hash": "7b1cbd29", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 20279.0, "year": 2015}, {"val": 20257.0, "year": 2016}, {"val": 20838.0, "year": 2017}, {"val": 19907.0, "year": 2018}, {"val": 19000.0, "year": 2019}]}, {"key": "Title lVA", "src": "Mendon Upton Regional School District", "hash": "d5bdbcfa", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 0.0, "year": 2015}, {"val": 0.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 2503.0, "year": 2018}, {"val": 2000.0, "year": 2019}]}, {"key": "Title ll A - Teacher Quality", "src": "Mendon Upton Regional School District", "hash": "10f817cd", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 34245.0, "year": 2015}, {"val": 34946.0, "year": 2016}, {"val": 33582.0, "year": 2017}, {"val": 38484.0, "year": 2018}, {"val": 34000.0, "year": 2019}]}, {"key": "Title 1", "src": "Mendon Upton Regional School District", "hash": "90bc6d38", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 79214.0, "year": 2015}, {"val": 169261.0, "year": 2016}, {"val": 97534.0, "year": 2017}, {"val": 83079.0, "year": 2018}, {"val": 75000.0, "year": 2019}]}, {"key": "Sped Entitlement Grant", "src": "Mendon Upton Regional School District", "hash": "51331376", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 492709.0, "year": 2015}, {"val": 486215.0, "year": 2016}, {"val": 500752.0, "year": 2017}, {"val": 492715.0, "year": 2018}, {"val": 490000.0, "year": 2019}]}], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 710925.0, "year": 2015}, {"val": 771058.0, "year": 2016}, {"val": 671925.0, "year": 2017}, {"val": 636688.0, "year": 2018}, {"val": 620000.0, "year": 2019}]}, {"key": "School Choice", "src": "Mendon Upton Regional School District", "hash": "429500a9", "sub": [], "descr": "Revenue from students choicing into MURSD", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 816355.0, "year": 2015}, {"val": 810615.0, "year": 2016}, {"val": 1020666.0, "year": 2017}, {"val": 938751.0, "year": 2018}, {"val": 925000.0, "year": 2019}]}, {"key": "Circuit Breaker", "src": "MA Department of Education", "hash": "589ee24c", "sub": [], "descr": "State Reimbursement for Out of District Tuition", "url": "http://www.doe.mass.edu/", "values": [{"val": 709305.0, "year": 2015}, {"val": 703738.0, "year": 2016}, {"val": 667491.0, "year": 2017}, {"val": 632993.0, "year": 2018}, {"val": 625000.0, "year": 2019}]}, {"key": "MSBA Reimbursment", "src": "MA Department of Education", "hash": "46b0bf2c", "sub": [], "descr": "State Reimbursement for School Construction", "url": "http://www.doe.mass.edu/", "values": [{"val": 1272721.0, "year": 2015}, {"val": 1272721.0, "year": 2016}, {"val": 1272722.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "School District", "src": "Mendon Upton Regional School District", "hash": "c7ddc268", "sub": [{"key": "Misc. Revenue", "src": "Mendon Upton Regional School District", "hash": "092c1f26", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 155.0, "year": 2015}, {"val": 54481.0, "year": 2016}, {"val": 45.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Interest", "src": "Mendon Upton Regional School District", "hash": "920beb5d", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 20168.0, "year": 2015}, {"val": 20789.0, "year": 2016}, {"val": 22380.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Medicaid Reimbursement", "src": "Mendon Upton Regional School District", "hash": "52a0cc60", "sub": [], "descr": "Federal reimbursements for medicade eligible students", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 69743.0, "year": 2015}, {"val": 80647.0, "year": 2016}, {"val": 91992.0, "year": 2017}, {"val": 25000.0, "year": 2018}, {"val": 25000.0, "year": 2019}]}, {"key": "Transfers In-Revolving Accts", "src": "Mendon Upton Regional School District", "hash": "36dfa453", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 300000.0, "year": 2015}, {"val": 150000.0, "year": 2016}, {"val": 195000.0, "year": 2017}, {"val": 150000.0, "year": 2018}, {"val": 150000.0, "year": 2019}]}, {"key": "Vision Program", "src": "Mendon Upton Regional School District", "hash": "73f8a74e", "sub": [], "descr": "Revenue from consulting services provided to other Districts.", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 107191.0, "year": 2015}, {"val": 116710.0, "year": 2016}, {"val": 118540.0, "year": 2017}, {"val": 75000.0, "year": 2018}, {"val": 75000.0, "year": 2019}]}, {"key": "E&D ", "src": "Mendon Upton Regional School District", "hash": "9dea1113", "sub": [], "descr": "Excess & Deficiency Appropriations", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 602508.0, "year": 2015}, {"val": 0.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 400000.0, "year": 2018}, {"val": 400000.0, "year": 2019}]}], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 1099766.0, "year": 2015}, {"val": 422627.0, "year": 2016}, {"val": 427957.0, "year": 2017}, {"val": 650000.0, "year": 2018}, {"val": 650000.0, "year": 2019}]}, {"key": "Upton", "src": "Town of Upton", "hash": "8157672b", "sub": [{"key": "Long Term Debt", "src": "Mendon Upton Regional School District", "hash": "f2ee1c39", "sub": [{"key": "Miscoe Green Repair", "src": "Mendon Upton Regional School District", "hash": "a9f1c61b", "sub": [], "descr": "Voted 5/17/11, Paid Off in FY2024.  Replace the roof, windows and boiler at Miscoe Hill Elementary School ", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 100068.0, "year": 2015}, {"val": 88009.0, "year": 2016}, {"val": 89561.0, "year": 2017}, {"val": 87690.0, "year": 2018}, {"val": 87480.0, "year": 2019}]}, {"key": "Clough & Memorial School", "src": "Mendon Upton Regional School District", "hash": "e828d758", "sub": [], "descr": "Voted 3/22/01, Paid Off in FY2024.  Construction of the new Clough Elementary School", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 451476.0, "year": 2015}, {"val": 469130.0, "year": 2016}, {"val": 451852.0, "year": 2017}, {"val": 424453.0, "year": 2018}, {"val": 376232.0, "year": 2019}]}, {"key": "Nipmuc & Miscoe Renovation", "src": "Mendon Upton Regional School District", "hash": "949a785e", "sub": [], "descr": "Voted 12/12/1994, Paid Off in FY2017.  Construction of Nipmuc Regional High School and renovations to Miscoe Hill Middle School", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 458182.0, "year": 2015}, {"val": 450868.0, "year": 2016}, {"val": 452414.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 1009726.0, "year": 2015}, {"val": 1008007.0, "year": 2016}, {"val": 993827.0, "year": 2017}, {"val": 512143.0, "year": 2018}, {"val": 463713.0, "year": 2019}]}, {"key": "Operational Assessment", "src": "Town of Upton", "hash": "26bd56d0", "sub": [{"key": "Operational Additional", "src": "Town of Upton", "hash": "c19f5037", "sub": [], "descr": "", "url": "http://www.uptonma.gov/finance-committee/pages/finance-committee-reports", "values": [{"val": 1165787.0, "year": 2015}, {"val": 2089953.0, "year": 2016}, {"val": 2033473.0, "year": 2017}, {"val": 2361179.0, "year": 2018}, {"val": 2193173.0, "year": 2019}]}, {"key": "Fixed Assets", "src": "Mendon Upton Regional School District", "hash": "f764a554", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 141620.0, "year": 2015}, {"val": 152020.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Transportation (Net of State Aid)", "src": "Mendon Upton Regional School District", "hash": "466fd441", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 663696.0, "year": 2015}, {"val": 872970.0, "year": 2016}, {"val": 1051656.0, "year": 2017}, {"val": 834892.0, "year": 2018}, {"val": 878157.0, "year": 2019}]}, {"key": "Minimum Local Contribution", "src": "MA Department of Education", "hash": "6d2ea54f", "sub": [], "descr": "", "url": "http://www.doe.mass.edu/", "values": [{"val": 6663739.0, "year": 2015}, {"val": 6935338.0, "year": 2016}, {"val": 7313580.0, "year": 2017}, {"val": 7536686.0, "year": 2018}, {"val": 8057016.0, "year": 2019}]}], "descr": "", "url": "http://www.uptonma.gov/finance-committee/pages/finance-committee-reports", "values": [{"val": 8634842.0, "year": 2015}, {"val": 10050281.0, "year": 2016}, {"val": 10398709.0, "year": 2017}, {"val": 10732757.0, "year": 2018}, {"val": 11128346.0, "year": 2019}]}], "descr": "", "url": "http://www.uptonma.gov/finance-committee/pages/finance-committee-reports", "values": [{"val": 9644568.0, "year": 2015}, {"val": 11058288.0, "year": 2016}, {"val": 11392536.0, "year": 2017}, {"val": 11244900.0, "year": 2018}, {"val": 11592059.0, "year": 2019}]}, {"key": "Mendon", "src": "Town of Mendon", "hash": "3992f239", "sub": [{"key": "Long Term Debt", "src": "Mendon Upton Regional School District", "hash": "f2ee1c39", "sub": [{"key": "Miscoe Green Repair", "src": "Mendon Upton Regional School District", "hash": "a9f1c61b", "sub": [], "descr": "Voted 5/17/11, Paid Off in FY2024.  Replace the roof, windows and boiler at Miscoe Hill Elementary School ", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 83545.0, "year": 2015}, {"val": 75734.0, "year": 2016}, {"val": 72117.0, "year": 2017}, {"val": 71924.0, "year": 2018}, {"val": 70069.0, "year": 2019}]}, {"key": "Clough & Memorial School", "src": "Mendon Upton Regional School District", "hash": "e828d758", "sub": [], "descr": "Voted 3/22/01, Paid Off in FY2024.  Construction of the new Clough Elementary School", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 346324.0, "year": 2015}, {"val": 356870.0, "year": 2016}, {"val": 345448.0, "year": 2017}, {"val": 339447.0, "year": 2018}, {"val": 359668.0, "year": 2019}]}, {"key": "Nipmuc & Miscoe Renovation", "src": "Mendon Upton Regional School District", "hash": "949a785e", "sub": [], "descr": "Voted 12/12/1994, Paid Off in FY2017.  Construction of Nipmuc Regional High School and renovations to Miscoe Hill Middle School", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 348347.0, "year": 2015}, {"val": 365911.0, "year": 2016}, {"val": 369615.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 778216.0, "year": 2015}, {"val": 798515.0, "year": 2016}, {"val": 787180.0, "year": 2017}, {"val": 411371.0, "year": 2018}, {"val": 429737.0, "year": 2019}]}, {"key": "Operational Assessment", "src": "Town of Mendon", "hash": "26bd56d0", "sub": [{"key": "Operational Additional", "src": "Town of Mendon", "hash": "c19f5037", "sub": [], "descr": "", "url": "http://www.mendonma.gov/finance-committee/pages/finance-committee-reports", "values": [{"val": 897916.0, "year": 2015}, {"val": 1690717.0, "year": 2016}, {"val": 1653693.0, "year": 2017}, {"val": 1880913.0, "year": 2018}, {"val": 1745008.0, "year": 2019}]}, {"key": "Fixed Assets", "src": "Mendon Upton Regional School District", "hash": "f764a554", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 109080.0, "year": 2015}, {"val": 122980.0, "year": 2016}, {"val": 0.0, "year": 2017}, {"val": 0.0, "year": 2018}, {"val": 0.0, "year": 2019}]}, {"key": "Transportation (Net of State Aid)", "src": "Mendon Upton Regional School District", "hash": "466fd441", "sub": [], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 511195.0, "year": 2015}, {"val": 706209.0, "year": 2016}, {"val": 855246.0, "year": 2017}, {"val": 665093.0, "year": 2018}, {"val": 698710.0, "year": 2019}]}, {"key": "Minimum Local Contribution", "src": "MA Department of Education", "hash": "6d2ea54f", "sub": [], "descr": "", "url": "http://www.doe.mass.edu/", "values": [{"val": 5635362.0, "year": 2015}, {"val": 5971725.0, "year": 2016}, {"val": 6146129.0, "year": 2017}, {"val": 6331069.0, "year": 2018}, {"val": 6729333.0, "year": 2019}]}], "descr": "", "url": "http://www.mendonma.gov/finance-committee/pages/finance-committee-reports", "values": [{"val": 7153553.0, "year": 2015}, {"val": 8491631.0, "year": 2016}, {"val": 8655068.0, "year": 2017}, {"val": 8877075.0, "year": 2018}, {"val": 9173051.0, "year": 2019}]}], "descr": "", "url": "http://www.mendonma.gov/finance-committee/pages/finance-committee-reports", "values": [{"val": 7931769.0, "year": 2015}, {"val": 9290146.0, "year": 2016}, {"val": 9442248.0, "year": 2017}, {"val": 9288446.0, "year": 2018}, {"val": 9602788.0, "year": 2019}]}, {"key": "State Aid", "src": "MA Department of Revenue", "hash": "cc0f41ef", "sub": [{"key": "Charter School Reimbursement", "src": "MA Department of Education", "hash": "08afc66a", "sub": [], "descr": "", "url": "http://www.doe.mass.edu/", "values": [{"val": 43067.0, "year": 2015}, {"val": 11377.0, "year": 2016}, {"val": 6937.0, "year": 2017}, {"val": 6251.0, "year": 2018}, {"val": 10121.0, "year": 2019}]}, {"key": "Transportation Reimbursement", "src": "MA Department of Revenue", "hash": "09ee8223", "sub": [], "descr": "68% -FY16, 66%-FY17", "url": "http://www.mass.gov/dor/local-officials/municipal-data-and-financial-management/cherry-sheets/", "values": [{"val": 910304.0, "year": 2015}, {"val": 859952.0, "year": 2016}, {"val": 1026118.0, "year": 2017}, {"val": 949015.0, "year": 2018}, {"val": 977333.0, "year": 2019}]}, {"key": "Chapter 70", "src": "MA Department of Revenue", "hash": "e649936b", "sub": [], "descr": "", "url": "http://www.mass.gov/dor/local-officials/municipal-data-and-financial-management/cherry-sheets/", "values": [{"val": 12074206.0, "year": 2015}, {"val": 12131581.0, "year": 2016}, {"val": 12253186.0, "year": 2017}, {"val": 12317476.0, "year": 2018}, {"val": 12360916.0, "year": 2019}]}], "descr": "", "url": "http://www.mass.gov/dor/local-officials/municipal-data-and-financial-management/cherry-sheets/", "values": [{"val": 13027577.0, "year": 2015}, {"val": 13002910.0, "year": 2016}, {"val": 13286241.0, "year": 2017}, {"val": 13272742.0, "year": 2018}, {"val": 13348370.0, "year": 2019}]}], "descr": "", "url": "http://www.mursd.org/pages/MU-Regional/Departments/Departments_A_thru_M/Budget___Finance/Budget_Information", "values": [{"val": 35212986.0, "year": 2015}, {"val": 37332103.0, "year": 2016}, {"val": 38181786.0, "year": 2017}, {"val": 36664520.0, "year": 2018}, {"val": 37363216.0, "year": 2019}]}