{ "document_id": 13032, "page": 77, "width_pt": 960, "height_pt": 540, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 13147, "item_count": 40, "counts_by_type": { "figure": 1, "footer": 3, "heading": 1, "table": 3, "table_cell": 32 }, "build_ms": 3, "items": [ { "id": "p77.1", "order": 1, "type": "heading", "bbox": { "l": 300.24, "t": 515.52, "r": 663.6, "b": 447.12 }, "text": "FY 2024 Budget Analysis\n(1,442 U&G Enrollment Count)", "attrs": { "block_label": "paragraph_title" }, "level": 3 }, { "id": "p77.2", "order": 2, "type": "table", "bbox": { "l": 183.84, "t": 417.6, "r": 762.24, "b": 267.84 }, "text": "", "attrs": { "block_label": "table", "n_rows": 2, "n_cols": 2, "integrity": { "cells_checked": 4, "cells_flagged": 0 } }, "children": [ { "id": "p77.2.1", "order": 3, "type": "table_cell", "bbox": { "l": 233.5701, "t": 405.88800000000003, "r": 414.3429, "b": 376.584 }, "text": "Projected Budgets", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p77.2.2", "order": 4, "type": "table_cell", "bbox": { "l": 589.4702, "t": 405.88800000000003, "r": 638.075, "b": 376.584 }, "text": "Total", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p77.2.3", "order": 5, "type": "table_cell", "bbox": { "l": 226.9242, "t": 360.079999, "r": 313.138197, "b": 268.7 }, "text": "Revenue *\nExpenses **\nDifference", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p77.2.4", "order": 6, "type": "table_cell", "bbox": { "l": 565.4402, "t": 360.079999, "r": 669.819596, "b": 268.7 }, "text": "43,078,943\n47,651,411\n(4,572,468)", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p77.3", "order": 7, "type": "table", "bbox": { "l": 157.44, "t": 239.76, "r": 428.16, "b": 85.44 }, "text": "", "attrs": { "block_label": "table", "n_rows": 9, "n_cols": 3, "integrity": { "cells_checked": 25, "cells_flagged": 8, "flags": [ { "row": 1, "col": 1, "coverage": 0, "text": "" }, { "row": 2, "col": 1, "coverage": 0, "text": "" }, { "row": 3, "col": 1, "coverage": 0, "text": "" }, { "row": 4, "col": 1, "coverage": 0, "text": "" }, { "row": 5, "col": 1, "coverage": 0, "text": "" }, { "row": 6, "col": 1, "coverage": 0, "text": "" }, { "row": 7, "col": 1, "coverage": 0, "text": "" }, { "row": 8, "col": 1, "coverage": 0, "text": "" } ] } }, "children": [ { "id": "p77.3.1", "order": 8, "type": "table_cell", "bbox": { "l": 243.027564, "t": 238.285082, "r": 331.135408, "b": 223.236446 }, "text": "Revenue Details ^{{*}}", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 3, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p77.3.2", "order": 9, "type": "table_cell", "bbox": { "l": 167.61381, "t": 221.55850600000002, "r": 271.287425, "b": 206.50986999999998 }, "text": "State Appropriation", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.3", "order": 10, "type": "table_cell", "bbox": { "l": 247.68, "t": 222.6133, "r": 337.92, "b": 205.4667 }, "text": "", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.4", "order": 11, "type": "table_cell", "bbox": { "l": 364.993018, "t": 221.55850600000002, "r": 422.800919, "b": 206.50986999999998 }, "text": "18,235,500", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.5", "order": 12, "type": "table_cell", "bbox": { "l": 167.61381, "t": 204.831931, "r": 204.240688, "b": 189.783294 }, "text": "Tuition", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.6", "order": 13, "type": "table_cell", "bbox": { "l": 247.68, "t": 205.4667, "r": 337.92, "b": 188.32 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.7", "order": 14, "type": "table_cell", "bbox": { "l": 364.993018, "t": 204.831931, "r": 422.800919, "b": 189.783294 }, "text": "15,484,388", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.8", "order": 15, "type": "table_cell", "bbox": { "l": 167.61381, "t": 188.10535499999997, "r": 209.120795, "b": 173.056718 }, "text": "Housing", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.9", "order": 16, "type": "table_cell", "bbox": { "l": 247.68, "t": 188.32, "r": 337.92, "b": 171.1733 }, "text": "", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.10", "order": 17, "type": "table_cell", "bbox": { "l": 371.510256, "t": 188.10535499999997, "r": 422.800919, "b": 173.056718 }, "text": "5,976,468", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.11", "order": 18, "type": "table_cell", "bbox": { "l": 167.61381, "t": 171.378779, "r": 200.740931, "b": 156.33014200000002 }, "text": "Dining", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.12", "order": 19, "type": "table_cell", "bbox": { "l": 247.68, "t": 171.1733, "r": 337.92, "b": 154.0267 }, "text": "", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.13", "order": 20, "type": "table_cell", "bbox": { "l": 371.510256, "t": 171.378779, "r": 422.800919, "b": 156.33014200000002 }, "text": "2,308,237", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.14", "order": 21, "type": "table_cell", "bbox": { "l": 167.61381, "t": 154.652203, "r": 252.771952, "b": 139.603567 }, "text": "Mandatory Fees", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.15", "order": 22, "type": "table_cell", "bbox": { "l": 247.68, "t": 154.0267, "r": 337.92, "b": 136.88 }, "text": "", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.16", "order": 23, "type": "table_cell", "bbox": { "l": 380.820596, "t": 154.652203, "r": 422.804643, "b": 139.603567 }, "text": "450,000", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.17", "order": 24, "type": "table_cell", "bbox": { "l": 167.61381, "t": 137.92562700000002, "r": 277.902422, "b": 122.87699099999998 }, "text": "Non-Mandatory Fees", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.18", "order": 25, "type": "table_cell", "bbox": { "l": 247.68, "t": 136.88, "r": 337.92, "b": 119.7333 }, "text": "", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.19", "order": 26, "type": "table_cell", "bbox": { "l": 380.820596, "t": 137.92562700000002, "r": 422.804643, "b": 122.87699099999998 }, "text": "300,000", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.20", "order": 27, "type": "table_cell", "bbox": { "l": 167.61381, "t": 121.199051, "r": 262.872368, "b": 106.15041500000001 }, "text": "Indirect Overhead", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.21", "order": 28, "type": "table_cell", "bbox": { "l": 247.68, "t": 119.7333, "r": 337.92, "b": 102.5867 }, "text": "", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.22", "order": 29, "type": "table_cell", "bbox": { "l": 380.820596, "t": 121.199051, "r": 422.804643, "b": 106.15041500000001 }, "text": "163,350", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.23", "order": 30, "type": "table_cell", "bbox": { "l": 167.61381, "t": 104.47247499999997, "r": 313.347072, "b": 89.42383899999999 }, "text": "Auxiliary - Athletics / Others", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p77.3.24", "order": 31, "type": "table_cell", "bbox": { "l": 247.68, "t": 102.5867, "r": 337.92, "b": 85.44 }, "text": "", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p77.3.25", "order": 32, "type": "table_cell", "bbox": { "l": 380.820596, "t": 104.47247499999997, "r": 422.804643, "b": 89.42383899999999 }, "text": "161,000", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p77.4", "order": 33, "type": "table", "bbox": { "l": 443.76, "t": 240, "r": 730.56, "b": 55.2 }, "text": "", "attrs": { "block_label": "table", "n_rows": 2, "n_cols": 2, "integrity": { "cells_checked": 3, "cells_flagged": 0 } }, "children": [ { "id": "p77.4.1", "order": 34, "type": "table_cell", "bbox": { "l": 530.00681, "t": 238.285082, "r": 626.704589, "b": 223.236446 }, "text": "Expenses Details ^{{**}}", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p77.4.2", "order": 35, "type": "table_cell", "bbox": { "l": 449.739131, "t": 221.55850600000002, "r": 578.01144, "b": 55.970687 }, "text": "Payroll & Benefits\nLong-Term Debt\nMajor Fixed Contracts\nUtilities\nDiscretionary Expenses\nInsurance\nMemberships\nLegal Settlements\nAuxiliary Services\nContingency", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p77.4.3", "order": 36, "type": "table_cell", "bbox": { "l": 664.777234, "t": 221.55850600000002, "r": 726.309842, "b": 55.970687 }, "text": "29,336,460\n2,980,534\n2,940,351\n2,083,688\n1,422,099\n948,599\n374,680\n250,000\n6,315,000\n1,000,000", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p77.5", "order": 37, "type": "figure", "bbox": { "l": 742.8, "t": 181.92, "r": 934.8, "b": 43.44 }, "text": "", "attrs": { "block_label": "image" } }, { "id": "p77.6", "order": 38, "type": "footer", "bbox": { "l": 18.48, "t": 40.08, "r": 555.12, "b": 22.8 }, "text": "Breakeven Target – Combination of 1,885 Undergraduates & Graduates Students", "attrs": { "block_label": "footer" } }, { "id": "p77.7", "order": 39, "type": "footer", "bbox": { "l": 741.6, "t": 81.12, "r": 936.72, "b": 44.4 }, "text": "KENTUCKY STATE UNIVERSITY", "attrs": { "block_label": "footer" } }, { "id": "p77.8", "order": 40, "type": "footer", "bbox": { "l": 872.64, "t": 30.96, "r": 888, "b": 19.92 }, "text": "41", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }