{ "document_id": 11007, "page": 26, "width_pt": 612, "height_pt": 792, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 11119, "item_count": 65, "counts_by_type": { "caption": 2, "footer": 1, "table": 1, "table_cell": 60, "text": 1 }, "build_ms": 12, "items": [ { "id": "p26.1", "order": 1, "type": "caption", "bbox": { "l": 166.8, "t": 647.04, "r": 444.48, "b": 603.12 }, "text": "MONTANA DEPARTMENT OF LIVESTOCK\nPROJECTED EXPENSE TO BUDGET COMPARISON REPORT\nAUGUST 31, 2026", "attrs": { "block_label": "figure_title" } }, { "id": "p26.2", "order": 2, "type": "caption", "bbox": { "l": 61.44, "t": 595.92, "r": 285.6, "b": 570 }, "text": "DIVISION: MILK & EGG BUREAU\nPROGRAM: MILK AND EGG / SHIELDED EGG GRADING", "attrs": { "block_label": "figure_title" } }, { "id": "p26.3", "order": 3, "type": "table", "bbox": { "l": 58.8, "t": 568.32, "r": 549.36, "b": 147.12 }, "text": "", "attrs": { "block_label": "table", "n_rows": 10, "n_cols": 6, "integrity": { "cells_checked": 44, "cells_flagged": 1, "flags": [ { "row": 0, "col": 5, "coverage": 0, "text": "Projected Excess/(Deficit)" } ] } }, "children": [ { "id": "p26.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 58.8, "t": 568.32, "r": 140.56, "b": 550.77 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 246.4778, "t": 557.17782, "r": 294.65516, "b": 500.77678 }, "text": "Year-to-Date Actual Expenses August FY 2027", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p26.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 305.763585, "t": 543.74712, "r": 357.267345, "b": 498.86838 }, "text": "Projected Expenses September to June 2027", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p26.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 374.278085, "t": 555.86082, "r": 410.415725, "b": 498.85908 }, "text": "FY 2027 Projected Year End Expense Totals", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p26.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 438.366735, "t": 519.49212, "r": 467.934735, "b": 498.85908 }, "text": "FY 2027 Budget", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p26.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 467.6, "t": 568.32, "r": 549.36, "b": 550.77 }, "text": "Projected Excess/(Deficit)", "attrs": { "row": 0, "col": 5, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p26.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 96.59599, "t": 488.04382, "r": 153.60679, "b": 479.53378 }, "text": "BUDGETED FTE", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 262.658194, "t": 488.04382, "r": 279.040714, "b": 479.53378 }, "text": "6.75", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 222.32, "t": 550.77, "r": 304.08, "b": 533.22 }, "text": "", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 304.08, "t": 550.77, "r": 385.84, "b": 533.22 }, "text": "", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 385.84, "t": 550.77, "r": 467.6, "b": 533.22 }, "text": "", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 467.6, "t": 550.77, "r": 549.36, "b": 533.22 }, "text": "", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 84.11199, "t": 467.38774, "r": 186.58359, "b": 446.40838 }, "text": "A\n61000 PERSONAL SERVICES", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 268.31199, "t": 467.36484, "r": 273.49563, "b": 459.06732 }, "text": "B", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 329.27663, "t": 467.36484, "r": 334.16459, "b": 459.06732 }, "text": "C", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 389.634359, "t": 467.36484, "r": 395.455559, "b": 459.06732 }, "text": "D", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 451.07113, "t": 467.36484, "r": 455.58025, "b": 459.06732 }, "text": "E", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 512.153194, "t": 467.36484, "r": 516.394354, "b": 459.06732 }, "text": "F", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 74.26237, "t": 442.79572, "r": 210.43197, "b": 397.91698 }, "text": "1 61100 SALARIES\n2 61200 OVERTIME\n3 61400 BENEFITS\n4 TOTAL PERSONAL SERVICES", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 267.68301, "t": 442.79572, "r": 293.448584, "b": 397.91698 }, "text": "$ 52,958\n6,914\n23,984\n83,856", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 323.862432, "t": 442.79572, "r": 354.290024, "b": 397.91698 }, "text": "$ 252,943\n8,294\n94,515\n355,752", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 384.698732, "t": 442.79572, "r": 415.135536, "b": 397.91698 }, "text": "$ 305,901\n15,208\n118,499\n439,608", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 445.544254, "t": 442.79572, "r": 475.971623, "b": 397.91698 }, "text": "$ 461,537\n25,214\n142,519\n629,270", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 506.380314, "t": 442.79572, "r": 536.80808, "b": 397.91698 }, "text": "$ 155,636\n10,006\n24,020\n189,662", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 74.26237, "t": 382.19072, "r": 158.54004, "b": 373.68068 }, "text": "5 62000 OPERATIONS", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 140.56, "t": 427.92, "r": 222.32, "b": 410.37 }, "text": "", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 222.32, "t": 427.92, "r": 304.08, "b": 410.37 }, "text": "", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 304.08, "t": 427.92, "r": 385.84, "b": 410.37 }, "text": "", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 385.84, "t": 427.92, "r": 467.6, "b": 410.37 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 467.6, "t": 427.92, "r": 549.36, "b": 410.37 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 71.97057, "t": 370.06772, "r": 193.36468, "b": 313.06598 }, "text": "6 62100 CONTRACT\n7 62200 SUPPLY\n8 62300 COMMUNICATION\n9 62400 TRAVEL\n10 62500 RENT", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 272.376784, "t": 370.06772, "r": 293.434964, "b": 313.06598 }, "text": "5,337\n3,672\n483\n2,429\n3,476", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 328.519147, "t": 370.06772, "r": 354.26194, "b": 313.06598 }, "text": "76,435\n17,176\n6,905\n15,740\n24,345", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 389.355651, "t": 370.06772, "r": 415.098482, "b": 313.06598 }, "text": "81,772\n20,848\n7,388\n18,169\n27,821", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 445.525713, "t": 370.06772, "r": 475.943793, "b": 313.06598 }, "text": "125,152\n29,309\n5,173\n23,407\n25,339", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 511.046915, "t": 370.06772, "r": 539.61697, "b": 313.06598 }, "text": "43,380\n8,461\n(2,215)\n5,238\n(2,482)", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 71.95227, "t": 309.45332, "r": 186.60112, "b": 300.94328 }, "text": "11 62700 REPAIR & MAINT", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 140.56, "t": 322.62, "r": 222.32, "b": 305.07 }, "text": "-", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 340.143235, "t": 309.45332, "r": 354.197275, "b": 300.94328 }, "text": "230", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 400.988542, "t": 309.45332, "r": 415.042582, "b": 300.94328 }, "text": "230", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 461.824623, "t": 309.45332, "r": 475.878663, "b": 300.94328 }, "text": "189", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 524.582993, "t": 309.45332, "r": 539.551793, "b": 300.94328 }, "text": "(41)", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 71.93367, "t": 297.33032, "r": 188.61544, "b": 264.99051999999995 }, "text": "12 62800 OTHER EXPENSES\n13 TOTAL OPERATIONS\n14 TOTAL EXPENDITURES", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 267.646098, "t": 297.33032, "r": 293.38907, "b": 264.094064 }, "text": "33\n15,430\n$ 99,286", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 323.807132, "t": 297.33032, "r": 354.235389, "b": 264.094064 }, "text": "17,458\n158,289\n$ 514,041", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 384.652524, "t": 297.33032, "r": 415.080116, "b": 264.094064 }, "text": "17,491\n173,719\n$ 613,327", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 445.488954, "t": 297.33032, "r": 475.91625, "b": 264.094064 }, "text": "14,365\n222,934\n$ 852,204", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 506.334736, "t": 297.33032, "r": 539.589434, "b": 264.094064 }, "text": "(3,126)\n49,215\n$ 238,877", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 71.99867, "t": 247.794668, "r": 155.10615, "b": 239.49363200000005 }, "text": "15 BUDGETED FUNDS", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p26.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 140.56, "t": 252.42, "r": 222.32, "b": 234.87 }, "text": "", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 222.32, "t": 252.42, "r": 304.08, "b": 234.87 }, "text": "", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 304.08, "t": 252.42, "r": 385.84, "b": 234.87 }, "text": "", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 385.84, "t": 252.42, "r": 467.6, "b": 234.87 }, "text": "", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 467.6, "t": 252.42, "r": 549.36, "b": 234.87 }, "text": "", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p26.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 72, "t": 235.82532000000003, "r": 233.20092, "b": 179.23951999999997 }, "text": "16 01100 GENERAL FUND\n17 02262 SHIELDED EGG GRADING FEES\n18 02701 MILK INSPECTION FEES\n19 03202 SHELL EGG FEDERAL INSPECTION\n20 TOTAL BUDGET FUNDING", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 267.713983, "t": 235.82532000000003, "r": 293.465364, "b": 179.18408 }, "text": "$ 20,796\n33,461\n35,698\n9,331\n$ 99,286", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 323.882011, "t": 235.82532000000003, "r": 354.300669, "b": 179.18408 }, "text": "$ 79,735\n277,191\n141,750\n15,365\n$ 514,041", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 384.718893, "t": 235.82532000000003, "r": 415.145974, "b": 179.18408 }, "text": "$ 100,531\n310,652\n177,448\n24,696\n$ 613,327", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 445.563979, "t": 235.82532000000003, "r": 475.982484, "b": 179.18408 }, "text": "$ 160,152\n397,350\n274,922\n19,780\n$ 852,204", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p26.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 506.400066, "t": 235.82532000000003, "r": 539.646398, "b": 179.18408 }, "text": "$ 59,621\n86,698\n97,474\n(4,916)\n$ 238,877", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p26.4", "order": 64, "type": "text", "bbox": { "l": 60.24, "t": 166.56, "r": 536.64, "b": 137.76 }, "text": "Due to the lag in timing that expenses are able to be posted to the accounting system, projected expenses are calculated using eleven months to the end of the year instead of the anticipated ten months." }, { "id": "p26.5", "order": 65, "type": "footer", "bbox": { "l": 300.48, "t": 36.48, "r": 311.04, "b": 27.12 }, "text": "14", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }