{ "document_id": 10943, "page": 14, "width_pt": 612, "height_pt": 792, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 11054, "item_count": 117, "counts_by_type": { "caption": 1, "footer": 1, "footnote": 1, "table": 1, "table_cell": 113 }, "build_ms": 11, "items": [ { "id": "p14.1", "order": 1, "type": "caption", "bbox": { "l": 163.2, "t": 639.84, "r": 447.12, "b": 595.68 }, "text": "MONTANA DEPARTMENT OF LIVESTOCK\nPROJECTED EXPENSE TO BUDGET COMPARISON REPORT\nAPRIL 30, 2026", "attrs": { "block_label": "figure_title" } }, { "id": "p14.2", "order": 2, "type": "table", "bbox": { "l": 59.04, "t": 593.76, "r": 548.4, "b": 183.12 }, "text": "", "attrs": { "block_label": "table", "n_rows": 17, "n_cols": 8, "integrity": { "cells_checked": 90, "cells_flagged": 5, "flags": [ { "row": 0, "col": 0, "coverage": 0.43, "text": "DIVISION: CENTRALIZED SERVICES PROGRAM: MILK CONTROL BUREAU" }, { "row": 7, "col": 1, "coverage": 0, "text": "62000 OPERATIONS" }, { "row": 13, "col": 1, "coverage": 0.5, "text": "TOTAL EXPENDITURES" }, { "row": 14, "col": 1, "coverage": 0.5, "text": "BUDGETED FUNDS" }, { "row": 16, "col": 1, "coverage": 0, "text": "TOTAL BUDGETED FUNDS" } ] } }, "children": [ { "id": "p14.2.1", "order": 3, "type": "table_cell", "bbox": { "l": 59.04, "t": 593.76, "r": 548.4, "b": 577.3344 }, "text": "DIVISION: CENTRALIZED SERVICES PROGRAM: MILK CONTROL BUREAU", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 8 } }, { "id": "p14.2.2", "order": 4, "type": "table_cell", "bbox": { "l": 59.04, "t": 577.3344, "r": 181.38, "b": 560.9088 }, "text": "", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 2 } }, { "id": "p14.2.3", "order": 5, "type": "table_cell", "bbox": { "l": 239.157, "t": 556.1656399999999, "r": 288.58572, "b": 499.06776 }, "text": "Year-to-Date Actual Expenses April FY 2026", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.4", "order": 6, "type": "table_cell", "bbox": { "l": 302.636169, "t": 543.07643, "r": 349.732809, "b": 497.25985 }, "text": "Projected Expenses May to June 2026", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.5", "order": 7, "type": "table_cell", "bbox": { "l": 370.076709, "t": 555.4288300000001, "r": 407.152989, "b": 497.25015 }, "text": "FY 2026 Projected Year End Expense Totals", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.6", "order": 8, "type": "table_cell", "bbox": { "l": 435.839589, "t": 518.3433299999999, "r": 466.175589, "b": 497.25015 }, "text": "FY 2026 Budget", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.7", "order": 9, "type": "table_cell", "bbox": { "l": 494.88138, "t": 543.08573, "r": 531.95766, "b": 497.26915 }, "text": "Projected Budget Excess/ (Deficit)", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.8", "order": 10, "type": "table_cell", "bbox": { "l": 97.43128, "t": 488.35544, "r": 155.92288, "b": 479.62436 }, "text": "BUDGETED FTE", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.9", "order": 11, "type": "table_cell", "bbox": { "l": 255.693244, "t": 488.35544, "r": 272.501284, "b": 479.62436 }, "text": "2.00", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.10", "order": 12, "type": "table_cell", "bbox": { "l": 242.55, "t": 560.9088, "r": 303.72, "b": 544.4832 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.11", "order": 13, "type": "table_cell", "bbox": { "l": 303.72, "t": 560.9088, "r": 364.89, "b": 544.4832 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.12", "order": 14, "type": "table_cell", "bbox": { "l": 364.89, "t": 560.9088, "r": 426.06, "b": 544.4832 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.13", "order": 15, "type": "table_cell", "bbox": { "l": 426.06, "t": 560.9088, "r": 487.23, "b": 544.4832 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.14", "order": 16, "type": "table_cell", "bbox": { "l": 487.23, "t": 560.9088, "r": 548.4, "b": 544.4832 }, "text": "", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.15", "order": 17, "type": "table_cell", "bbox": { "l": 84.35828, "t": 469.48317, "r": 189.49148, "b": 448.53926 }, "text": "A\n61000 PERSONAL SERVICES", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.16", "order": 18, "type": "table_cell", "bbox": { "l": 261.47328, "t": 469.47128, "r": 266.79156, "b": 460.95824 }, "text": "B", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.17", "order": 19, "type": "table_cell", "bbox": { "l": 323.99766, "t": 469.47128, "r": 329.01258, "b": 460.95824 }, "text": "C", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.18", "order": 20, "type": "table_cell", "bbox": { "l": 385.915457, "t": 469.47128, "r": 391.887857, "b": 460.95824 }, "text": "D", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.19", "order": 21, "type": "table_cell", "bbox": { "l": 449.032239, "t": 469.47128, "r": 453.658479, "b": 460.95824 }, "text": "E", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.20", "order": 22, "type": "table_cell", "bbox": { "l": 511.55369, "t": 469.47128, "r": 515.90501, "b": 460.95824 }, "text": "F", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.21", "order": 23, "type": "table_cell", "bbox": { "l": 74.15748, "t": 444.74748, "r": 78.96384, "b": 423.87234 }, "text": "1\n2", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.22", "order": 24, "type": "table_cell", "bbox": { "l": 97.44028, "t": 444.90864, "r": 164.77672, "b": 423.81546 }, "text": "61100 SALARIES\n61102 OVERTIME", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.23", "order": 25, "type": "table_cell", "bbox": { "l": 256.200505, "t": 444.90864, "r": 287.408665, "b": 423.81546 }, "text": "$ 107,907\n2,270", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.24", "order": 26, "type": "table_cell", "bbox": { "l": 323.396318, "t": 444.90864, "r": 349.807295, "b": 423.81546 }, "text": "$ 26,743\n920", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.25", "order": 27, "type": "table_cell", "bbox": { "l": 380.997155, "t": 444.90864, "r": 412.205315, "b": 423.81546 }, "text": "$ 134,650\n3,190", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.26", "order": 28, "type": "table_cell", "bbox": { "l": 443.394476, "t": 444.90864, "r": 474.602636, "b": 423.81546 }, "text": "$ 132,711\n3,274", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.27", "order": 29, "type": "table_cell", "bbox": { "l": 512.513211, "t": 444.90864, "r": 539.853531, "b": 423.81546 }, "text": "$ (1,939)\n84", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.28", "order": 30, "type": "table_cell", "bbox": { "l": 74.15748, "t": 420.02368, "r": 78.96384, "b": 411.51064 }, "text": "3", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.29", "order": 31, "type": "table_cell", "bbox": { "l": 97.44028, "t": 420.18484, "r": 193.527825, "b": 411.45376 }, "text": "61300 OTHER/PER DIEM", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.30", "order": 32, "type": "table_cell", "bbox": { "l": 272.991081, "t": 420.18484, "r": 287.410161, "b": 411.45376 }, "text": "900", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.31", "order": 33, "type": "table_cell", "bbox": { "l": 242.55, "t": 478.7808, "r": 303.72, "b": 462.3552 }, "text": "-", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.32", "order": 34, "type": "table_cell", "bbox": { "l": 397.785993, "t": 420.18484, "r": 412.205073, "b": 411.45376 }, "text": "900", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.33", "order": 35, "type": "table_cell", "bbox": { "l": 452.988033, "t": 420.18484, "r": 474.583473, "b": 411.45376 }, "text": "1,500", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.34", "order": 36, "type": "table_cell", "bbox": { "l": 522.590032, "t": 420.18484, "r": 537.009112, "b": 411.45376 }, "text": "600", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.35", "order": 37, "type": "table_cell", "bbox": { "l": 74.15748, "t": 407.66158, "r": 78.99234, "b": 374.42474 }, "text": "4\n5\n6", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.36", "order": 38, "type": "table_cell", "bbox": { "l": 97.44028, "t": 407.82274, "r": 214.25298, "b": 386.72996 }, "text": "61400 BENEFITS\nTOTAL PERSONAL SERVICES", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.37", "order": 39, "type": "table_cell", "bbox": { "l": 256.188613, "t": 407.82274, "r": 287.400681, "b": 386.72996 }, "text": "40,542\n151,619", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.38", "order": 40, "type": "table_cell", "bbox": { "l": 323.415204, "t": 407.82274, "r": 349.817004, "b": 386.72996 }, "text": "9,276\n36,939", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.39", "order": 41, "type": "table_cell", "bbox": { "l": 381.015664, "t": 407.82274, "r": 412.223824, "b": 386.72996 }, "text": "49,818\n188,558", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.40", "order": 42, "type": "table_cell", "bbox": { "l": 443.413047, "t": 407.82274, "r": 474.621207, "b": 386.72996 }, "text": "48,203\n185,688", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.41", "order": 43, "type": "table_cell", "bbox": { "l": 512.522515, "t": 407.82274, "r": 539.872166, "b": 386.72996 }, "text": "(1,615)\n(2,870)", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.42", "order": 44, "type": "table_cell", "bbox": { "l": 74.18598, "t": 370.57608, "r": 78.99234, "b": 362.06304 }, "text": "7", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.43", "order": 45, "type": "table_cell", "bbox": { "l": 120.21, "t": 413.0784, "r": 181.38, "b": 396.6528 }, "text": "62000 OPERATIONS", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.44", "order": 46, "type": "table_cell", "bbox": { "l": 181.38, "t": 413.0784, "r": 242.55, "b": 396.6528 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.45", "order": 47, "type": "table_cell", "bbox": { "l": 242.55, "t": 413.0784, "r": 303.72, "b": 396.6528 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.46", "order": 48, "type": "table_cell", "bbox": { "l": 303.72, "t": 413.0784, "r": 364.89, "b": 396.6528 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.47", "order": 49, "type": "table_cell", "bbox": { "l": 364.89, "t": 413.0784, "r": 426.06, "b": 396.6528 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.48", "order": 50, "type": "table_cell", "bbox": { "l": 426.06, "t": 413.0784, "r": 487.23, "b": 396.6528 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.49", "order": 51, "type": "table_cell", "bbox": { "l": 487.23, "t": 413.0784, "r": 548.4, "b": 396.6528 }, "text": "", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.50", "order": 52, "type": "table_cell", "bbox": { "l": 71.77818, "t": 358.21398, "r": 81.3909, "b": 324.97714 }, "text": "8\n9\n10", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.51", "order": 53, "type": "table_cell", "bbox": { "l": 97.45938, "t": 358.37514, "r": 197.632805, "b": 324.92026 }, "text": "62100 CONTRACT\n62200 SUPPLY\n62300 COMMUNICATION", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.52", "order": 54, "type": "table_cell", "bbox": { "l": 265.833632, "t": 358.37514, "r": 287.429181, "b": 324.92026 }, "text": "2,325\n3,018\n2,496", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.53", "order": 55, "type": "table_cell", "bbox": { "l": 335.407571, "t": 358.37514, "r": 349.836051, "b": 324.92026 }, "text": "854\n295\n590", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.54", "order": 56, "type": "table_cell", "bbox": { "l": 390.600208, "t": 358.37514, "r": 412.205048, "b": 324.92026 }, "text": "3,179\n3,313\n3,086", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.55", "order": 57, "type": "table_cell", "bbox": { "l": 448.210023, "t": 358.37514, "r": 474.611823, "b": 324.92026 }, "text": "30,805\n7,767\n5,908", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.56", "order": 58, "type": "table_cell", "bbox": { "l": 510.617033, "t": 358.37514, "r": 537.018833, "b": 324.92026 }, "text": "27,626\n4,454\n2,822", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.57", "order": 59, "type": "table_cell", "bbox": { "l": 71.76838, "t": 321.12848, "r": 81.3811, "b": 312.61544 }, "text": "11", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.58", "order": 60, "type": "table_cell", "bbox": { "l": 97.44998, "t": 321.28964, "r": 154.773805, "b": 312.55856 }, "text": "62400 TRAVEL", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.59", "order": 61, "type": "table_cell", "bbox": { "l": 181.38, "t": 347.376, "r": 242.55, "b": 330.9504 }, "text": "-", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.60", "order": 62, "type": "table_cell", "bbox": { "l": 242.55, "t": 347.376, "r": 303.72, "b": 330.9504 }, "text": "-", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.61", "order": 63, "type": "table_cell", "bbox": { "l": 303.72, "t": 347.376, "r": 364.89, "b": 330.9504 }, "text": "-", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.62", "order": 64, "type": "table_cell", "bbox": { "l": 460.192852, "t": 321.28964, "r": 474.611932, "b": 312.55856 }, "text": "674", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.63", "order": 65, "type": "table_cell", "bbox": { "l": 522.599959, "t": 321.28964, "r": 537.019039, "b": 312.55856 }, "text": "674", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.64", "order": 66, "type": "table_cell", "bbox": { "l": 71.76878, "t": 308.76638, "r": 81.3815, "b": 300.25334 }, "text": "12", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.65", "order": 67, "type": "table_cell", "bbox": { "l": 97.44998, "t": 308.92754, "r": 146.052205, "b": 300.19646 }, "text": "62500 RENT", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.66", "order": 68, "type": "table_cell", "bbox": { "l": 265.814941, "t": 308.92754, "r": 287.410381, "b": 300.19646 }, "text": "6,155", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.67", "order": 69, "type": "table_cell", "bbox": { "l": 328.202945, "t": 308.92754, "r": 349.798385, "b": 300.19646 }, "text": "1,260", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.68", "order": 70, "type": "table_cell", "bbox": { "l": 390.600335, "t": 308.92754, "r": 412.195775, "b": 300.19646 }, "text": "7,415", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.69", "order": 71, "type": "table_cell", "bbox": { "l": 452.997629, "t": 308.92754, "r": 474.593069, "b": 300.19646 }, "text": "9,317", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.70", "order": 72, "type": "table_cell", "bbox": { "l": 515.394924, "t": 308.92754, "r": 536.990364, "b": 300.19646 }, "text": "1,902", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.71", "order": 73, "type": "table_cell", "bbox": { "l": 71.75898, "t": 296.40468, "r": 81.3717, "b": 287.89164 }, "text": "13", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.72", "order": 74, "type": "table_cell", "bbox": { "l": 97.44018, "t": 296.56584, "r": 190.702685, "b": 287.83476 }, "text": "62700 REPAIR & MAINT", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.73", "order": 75, "type": "table_cell", "bbox": { "l": 181.38, "t": 314.5248, "r": 242.55, "b": 298.0992 }, "text": "-", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.74", "order": 76, "type": "table_cell", "bbox": { "l": 335.388189, "t": 296.56584, "r": 349.807269, "b": 287.83476 }, "text": "176", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.75", "order": 77, "type": "table_cell", "bbox": { "l": 397.795314, "t": 296.56584, "r": 412.214394, "b": 287.83476 }, "text": "176", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.76", "order": 78, "type": "table_cell", "bbox": { "l": 460.192657, "t": 296.56584, "r": 474.611737, "b": 287.83476 }, "text": "200", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.77", "order": 79, "type": "table_cell", "bbox": { "l": 527.396265, "t": 296.56584, "r": 537.008985, "b": 287.83476 }, "text": "24", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.78", "order": 80, "type": "table_cell", "bbox": { "l": 71.76828, "t": 284.04258, "r": 81.381, "b": 263.41434000000004 }, "text": "14\n15", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.79", "order": 81, "type": "table_cell", "bbox": { "l": 97.44948, "t": 284.20374, "r": 192.778625, "b": 263.35745999999995 }, "text": "62800 OTHER EXPENSES\nTOTAL OPERATIONS", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.80", "order": 82, "type": "table_cell", "bbox": { "l": 260.998724, "t": 284.20374, "r": 287.400524, "b": 263.35745999999995 }, "text": "1,218\n15,212", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.81", "order": 83, "type": "table_cell", "bbox": { "l": 328.20233, "t": 284.20374, "r": 349.826515, "b": 263.35745999999995 }, "text": "558\n3,733", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.82", "order": 84, "type": "table_cell", "bbox": { "l": 385.803123, "t": 284.20374, "r": 412.204923, "b": 263.35745999999995 }, "text": "1,776\n18,945", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.83", "order": 85, "type": "table_cell", "bbox": { "l": 448.209754, "t": 284.20374, "r": 474.611554, "b": 263.35745999999995 }, "text": "5,480\n60,151", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.84", "order": 86, "type": "table_cell", "bbox": { "l": 510.597709, "t": 284.20374, "r": 536.999509, "b": 263.35745999999995 }, "text": "3,704\n41,206", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.85", "order": 87, "type": "table_cell", "bbox": { "l": 71.74948, "t": 259.00627099999997, "r": 81.3659, "b": 236.69713000000002 }, "text": "16\n17", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p14.2.86", "order": 88, "type": "table_cell", "bbox": { "l": 120.21, "t": 265.248, "r": 181.38, "b": 248.8224 }, "text": "TOTAL EXPENDITURES", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.87", "order": 89, "type": "table_cell", "bbox": { "l": 256.19248, "t": 258.570165, "r": 287.40064, "b": 249.83908499999995 }, "text": "$ 166,831", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.88", "order": 90, "type": "table_cell", "bbox": { "l": 323.390221, "t": 258.56742999999994, "r": 349.792021, "b": 249.83635000000004 }, "text": "$ 40,672", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.89", "order": 91, "type": "table_cell", "bbox": { "l": 380.991153, "t": 258.56742999999994, "r": 412.199313, "b": 249.83635000000004 }, "text": "$ 207,503", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.90", "order": 92, "type": "table_cell", "bbox": { "l": 443.388474, "t": 258.56742999999994, "r": 474.596634, "b": 249.83635000000004 }, "text": "$ 245,839", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.91", "order": 93, "type": "table_cell", "bbox": { "l": 510.59206, "t": 258.56742999999994, "r": 536.99386, "b": 249.83635000000004 }, "text": "$ 38,336", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.92", "order": 94, "type": "table_cell", "bbox": { "l": 71.75318, "t": 232.84847000000002, "r": 81.3659, "b": 224.33542999999997 }, "text": "18", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.93", "order": 95, "type": "table_cell", "bbox": { "l": 120.21, "t": 232.3968, "r": 181.38, "b": 215.9712 }, "text": "BUDGETED FUNDS", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.94", "order": 96, "type": "table_cell", "bbox": { "l": 181.38, "t": 232.3968, "r": 242.55, "b": 215.9712 }, "text": "", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.95", "order": 97, "type": "table_cell", "bbox": { "l": 242.55, "t": 232.3968, "r": 303.72, "b": 215.9712 }, "text": "", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.96", "order": 98, "type": "table_cell", "bbox": { "l": 303.72, "t": 232.3968, "r": 364.89, "b": 215.9712 }, "text": "", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.97", "order": 99, "type": "table_cell", "bbox": { "l": 364.89, "t": 232.3968, "r": 426.06, "b": 215.9712 }, "text": "", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.98", "order": 100, "type": "table_cell", "bbox": { "l": 426.06, "t": 232.3968, "r": 487.23, "b": 215.9712 }, "text": "", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.99", "order": 101, "type": "table_cell", "bbox": { "l": 487.23, "t": 232.3968, "r": 548.4, "b": 215.9712 }, "text": "", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.100", "order": 102, "type": "table_cell", "bbox": { "l": 71.75318, "t": 220.48676999999998, "r": 81.3659, "b": 211.97373000000005 }, "text": "19", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.101", "order": 103, "type": "table_cell", "bbox": { "l": 97.43478, "t": 220.64792999999997, "r": 182.63154, "b": 211.91684999999995 }, "text": "02817 MILK CONTROL", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.102", "order": 104, "type": "table_cell", "bbox": { "l": 256.19618, "t": 208.53273000000002, "r": 287.40434, "b": 199.80165 }, "text": "$ 166,831", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.103", "order": 105, "type": "table_cell", "bbox": { "l": 323.390855, "t": 208.53273000000002, "r": 349.792655, "b": 199.80165 }, "text": "$ 40,672", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.104", "order": 106, "type": "table_cell", "bbox": { "l": 380.991313, "t": 208.53273000000002, "r": 412.199473, "b": 199.80165 }, "text": "$ 207,503", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.105", "order": 107, "type": "table_cell", "bbox": { "l": 443.388634, "t": 208.53273000000002, "r": 474.596794, "b": 199.80165 }, "text": "$ 245,839", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.106", "order": 108, "type": "table_cell", "bbox": { "l": 510.59222, "t": 208.53273000000002, "r": 536.99402, "b": 199.80165 }, "text": "$ 38,336", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p14.2.107", "order": 109, "type": "table_cell", "bbox": { "l": 71.75318, "t": 208.37157000000002, "r": 81.3659, "b": 199.85852999999997 }, "text": "20", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.108", "order": 110, "type": "table_cell", "bbox": { "l": 120.21, "t": 199.5456, "r": 181.38, "b": 183.12 }, "text": "TOTAL BUDGETED FUNDS", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p14.2.109", "order": 111, "type": "table_cell", "bbox": { "l": 256.196056, "t": 220.64792999999997, "r": 287.404216, "b": 211.91684999999995 }, "text": "$ 166,831", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.110", "order": 112, "type": "table_cell", "bbox": { "l": 323.390636, "t": 220.64792999999997, "r": 349.792436, "b": 211.91684999999995 }, "text": "$ 40,672", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.111", "order": 113, "type": "table_cell", "bbox": { "l": 380.991094, "t": 220.64792999999997, "r": 412.199254, "b": 211.91684999999995 }, "text": "$ 207,503", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.112", "order": 114, "type": "table_cell", "bbox": { "l": 443.388415, "t": 220.64792999999997, "r": 474.596575, "b": 211.91684999999995 }, "text": "$ 245,839", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p14.2.113", "order": 115, "type": "table_cell", "bbox": { "l": 510.592, "t": 220.64792999999997, "r": 536.9938, "b": 211.91684999999995 }, "text": "$ 38,336", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 2, "bbox_refit": true } } ] }, { "id": "p14.3", "order": 116, "type": "footnote", "bbox": { "l": 60.72, "t": 181.2, "r": 546, "b": 151.2 }, "text": "Due to the lag in timing that expenses are able to be posted to the accounting system, projected expenses are calculated using three months to the end of the year instead of the anticipated two months.", "attrs": { "block_label": "vision_footnote" } }, { "id": "p14.4", "order": 117, "type": "footer", "bbox": { "l": 302.64, "t": 36.48, "r": 309.12, "b": 27.6 }, "text": "5", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }