{ "document_id": 10943, "page": 19, "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": 52, "counts_by_type": { "caption": 1, "footer": 1, "table": 1, "table_cell": 48, "text": 1 }, "build_ms": 10, "items": [ { "id": "p19.1", "order": 1, "type": "caption", "bbox": { "l": 174, "t": 623.28, "r": 438.24, "b": 583.44 }, "text": "MONTANA DEPARTMENT OF LIVESTOCK\nPROJECTED EXPENSE TO BUDGET COMPARISON REPORT\nAPRIL 30, 2026", "attrs": { "block_label": "figure_title" } }, { "id": "p19.2", "order": 2, "type": "text", "bbox": { "l": 62.16, "t": 575.04, "r": 218.64, "b": 551.52 }, "text": "DIVISION: ANIMAL HEALTH DIVISION\nPROGRAM: MEAT INSPECTION" }, { "id": "p19.3", "order": 3, "type": "table", "bbox": { "l": 59.52, "t": 555.6, "r": 550.32, "b": 163.2 }, "text": "", "attrs": { "block_label": "table", "n_rows": 8, "n_cols": 6, "integrity": { "cells_checked": 42, "cells_flagged": 0 } }, "children": [ { "id": "p19.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 59.52, "t": 555.6, "r": 141.32, "b": 539.904 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p19.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 258.9582, "t": 543.62658, "r": 304.63284, "b": 489.84032 }, "text": "Year-to-Date Actual Expenses April FY 2026", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p19.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 317.761659, "t": 530.908224, "r": 361.281339, "b": 488.282164 }, "text": "Projected Expenses May to June 2026", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p19.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 380.159369, "t": 542.427824, "r": 414.419729, "b": 488.282264 }, "text": "FY 2026 Projected Year End Expense Totals", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p19.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 440.75238, "t": 507.869724, "r": 468.78438, "b": 488.282264 }, "text": "FY 2026 Budget", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p19.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 496.91995, "t": 530.908424, "r": 531.18031, "b": 511.320964 }, "text": "Projected Budget Excess/(Deficit)", "attrs": { "row": 0, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p19.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 95.52226, "t": 478.82898, "r": 149.57146, "b": 470.76102 }, "text": "BUDGETED FTE", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 272.025748, "t": 478.82898, "r": 291.998548, "b": 470.76102 }, "text": "30.50", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 223.12, "t": 539.904, "r": 304.92, "b": 524.208 }, "text": "", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p19.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 304.92, "t": 539.904, "r": 386.72, "b": 524.208 }, "text": "", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p19.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 386.72, "t": 539.904, "r": 468.52, "b": 524.208 }, "text": "", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p19.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 468.52, "t": 539.904, "r": 550.32, "b": 524.208 }, "text": "", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p19.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 83.52126, "t": 460.443204, "r": 180.66966, "b": 440.28482 }, "text": "A\n61000 PERSONAL SERVICES", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 279.60526, "t": 460.44176, "r": 284.51962, "b": 452.57528 }, "text": "B", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 337.44932, "t": 460.44176, "r": 342.08336, "b": 452.57528 }, "text": "C", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 394.687327, "t": 460.44176, "r": 400.206127, "b": 452.57528 }, "text": "D", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 453.004528, "t": 460.44176, "r": 457.279408, "b": 452.57528 }, "text": "E", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 512.166285, "t": 460.44176, "r": 516.187125, "b": 452.57528 }, "text": "F", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 74.03383, "t": 436.83328, "r": 203.44533, "b": 371.16862 }, "text": "1 61100 SALARIES\n2 61200 OVERTIME\n3 61400 BENEFITS\n4 TOTAL PERSONAL SERVICES\n5\n6 62000 OPERATIONS", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 268.050242, "t": 436.83328, "r": 303.551441, "b": 394.20722 }, "text": "$ 1,139,390\n13,165\n484,474\n1,637,029", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 332.392549, "t": 436.83328, "r": 361.239597, "b": 394.20722 }, "text": "$ 342,445\n18,384\n120,095\n480,924", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 383.507501, "t": 436.83328, "r": 418.987548, "b": 394.20722 }, "text": "$ 1,481,835\n31,549\n604,569\n2,117,953", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 441.227161, "t": 436.83328, "r": 476.709738, "b": 394.20722 }, "text": "$ 1,623,346\n96,097\n704,163\n2,423,606", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 508.188718, "t": 436.83328, "r": 537.035565, "b": 394.20722 }, "text": "$ 141,511\n64,548\n99,594\n305,653", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 71.83493, "t": 367.71708, "r": 187.442517, "b": 243.52698899999996 }, "text": "7 62100 CONTRACT\n8 62200 SUPPLY\n9 62300 COMMUNICATION\n10 62400 TRAVEL\n11 62500 RENT\n12 62700 REPAIR & MAINT\n13 62800 OTHER EXPENSES\n14 TOTAL OPERATIONS\n15 TOTAL EXPENDITURES\n16\n17 BUDGETED FUNDS", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 268.03293, "t": 367.71708, "r": 303.519525, "b": 267.12632299999996 }, "text": "65,911\n43,440\n30,996\n60,077\n143,709\n2,939\n335,124\n682,196\n$ 2,319,225", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 332.357267, "t": 367.71708, "r": 361.22117, "b": 267.12632299999996 }, "text": "28,729\n2,169\n3,224\n20,899\n92,692\n778\n2,300\n150,791\n$ 631,715", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 383.471939, "t": 367.71708, "r": 418.941195, "b": 267.12632299999996 }, "text": "94,640\n45,609\n34,220\n80,976\n236,401\n3,717\n337,424\n832,987\n$ 2,950,940", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 441.200475, "t": 367.71708, "r": 476.669715, "b": 267.12632299999996 }, "text": "119,089\n76,529\n30,325\n104,411\n257,402\n10,600\n370,449\n968,805\n$ 3,392,411", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 508.153298, "t": 367.71708, "r": 539.680671, "b": 267.134917 }, "text": "24,449\n30,920\n(3,895)\n23,435\n21,001\n6,883\n33,025\n135,818\n$ 441,471", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 71.8801, "t": 240.02868, "r": 175.62494, "b": 231.96072000000004 }, "text": "18 01100 GENERAL FUND", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 268.0865, "t": 239.906024, "r": 303.55574, "b": 231.83806400000003 }, "text": "$ 1,165,452", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 332.41154, "t": 239.906024, "r": 361.24946, "b": 231.83806400000003 }, "text": "$ 344,026", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 383.526687, "t": 239.906024, "r": 418.995927, "b": 231.83806400000003 }, "text": "$ 1,509,478", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 441.250931, "t": 239.906024, "r": 476.720171, "b": 231.83806400000003 }, "text": "$ 1,851,384", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 508.20729, "t": 239.906024, "r": 537.04521, "b": 231.83806400000003 }, "text": "$ 341,906", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 71.88842, "t": 228.50952400000006, "r": 197.6559, "b": 220.44156399999997 }, "text": "19 02427 ANIMAL HEALTH FEES", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 141.32, "t": 210.288, "r": 223.12, "b": 194.592 }, "text": "-", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p19.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 341.275405, "t": 228.38686800000005, "r": 361.230685, "b": 220.31890799999996 }, "text": "9,575", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 399.004769, "t": 228.38686800000005, "r": 418.960049, "b": 220.31890799999996 }, "text": "9,575", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 452.283332, "t": 228.38686800000005, "r": 476.679932, "b": 220.31890799999996 }, "text": "24,140", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 512.648485, "t": 228.38686800000005, "r": 537.045085, "b": 220.31890799999996 }, "text": "14,565", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p19.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 71.89782, "t": 216.98996799999998, "r": 228.95562, "b": 197.69171200000005 }, "text": "20 03209 MEAT & POULTRY INSPECTION\n21 TOTAL BUDGET FUNDING", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 268.09582, "t": 216.86731199999997, "r": 303.57306, "b": 197.03446399999996 }, "text": "1,153,773\n$ 2,319,225", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 332.419934, "t": 216.86731199999997, "r": 361.25839, "b": 197.03446399999996 }, "text": "278,114\n$ 631,715", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 383.534447, "t": 216.86731199999997, "r": 419.004069, "b": 197.03446399999996 }, "text": "1,431,887\n$ 2,950,940", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 441.254457, "t": 216.86731199999997, "r": 476.732605, "b": 197.03446399999996 }, "text": "1,516,887\n$ 3,392,411", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p19.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 508.224805, "t": 216.86731199999997, "r": 537.062725, "b": 197.03446399999996 }, "text": "85,000\n$ 441,471", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p19.4", "order": 52, "type": "footer", "bbox": { "l": 300.96, "t": 36, "r": 311.52, "b": 26.88 }, "text": "10", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }