{ "document_id": 13339, "page": 79, "width_pt": 612, "height_pt": 792, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 13452, "item_count": 214, "counts_by_type": { "caption": 2, "table": 2, "table_cell": 210 }, "build_ms": 28, "items": [ { "id": "p79.1", "order": 1, "type": "caption", "bbox": { "l": 207.6, "t": 736.08, "r": 398.16, "b": 702.48 }, "text": "Kentucky State University\nEducation & General Budget Report FY26 & FY27\nPresented to the Board of Regents August 7, 2026", "attrs": { "block_label": "figure_title" } }, { "id": "p79.2", "order": 2, "type": "table", "bbox": { "l": 49.68, "t": 696.72, "r": 554.4, "b": 181.92 }, "text": "", "attrs": { "block_label": "table", "n_rows": 37, "n_cols": 5, "integrity": { "cells_checked": 150, "cells_flagged": 0 } }, "children": [ { "id": "p79.2.1", "order": 3, "type": "table_cell", "bbox": { "l": 52.8, "t": 683.17788, "r": 97.25063, "b": 633.46944 }, "text": "Description\nRevenue\nEnrollment", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.2", "order": 4, "type": "table_cell", "bbox": { "l": 242.76, "t": 694.21788, "r": 302.093028, "b": 672.95604 }, "text": "Adopted Budget 6.27.25", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.3", "order": 5, "type": "table_cell", "bbox": { "l": 328.68, "t": 694.21788, "r": 385.395528, "b": 672.95604 }, "text": "Amended FY26 Budget 2.13.26", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.4", "order": 6, "type": "table_cell", "bbox": { "l": 405, "t": 694.21788, "r": 481.17852, "b": 638.136 }, "text": "Projected FY26 as of 7.15.26 ^{{*}}\n2838 Fall : 2873 Spring", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.5", "order": 7, "type": "table_cell", "bbox": { "l": 488.76, "t": 694.09788, "r": 547.884, "b": 638.136 }, "text": "Adopted FY27 Budget 6.12.26\n2570 Fall : 2285 Spring", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.6", "order": 8, "type": "table_cell", "bbox": { "l": 64.32, "t": 649.998, "r": 122.552193, "b": 622.54944 }, "text": "Tuition and Fees", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.7", "order": 9, "type": "table_cell", "bbox": { "l": 270.36, "t": 649.998, "r": 310.323569, "b": 622.54944 }, "text": "16,948,700", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.8", "order": 10, "type": "table_cell", "bbox": { "l": 355.68, "t": 649.998, "r": 395.643569, "b": 622.54944 }, "text": "22,055,000", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.9", "order": 11, "type": "table_cell", "bbox": { "l": 438.36, "t": 649.998, "r": 478.323569, "b": 622.54944 }, "text": "22,871,115", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.10", "order": 12, "type": "table_cell", "bbox": { "l": 510.36, "t": 649.998, "r": 550.323569, "b": 622.54944 }, "text": "16,800,428", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.11", "order": 13, "type": "table_cell", "bbox": { "l": 75.84, "t": 639.078, "r": 200.835996, "b": 611.6294399999999 }, "text": "Less Scholarships and Waivers 27%", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.12", "order": 14, "type": "table_cell", "bbox": { "l": 272.04, "t": 639.078, "r": 313.550877, "b": 611.6294399999999 }, "text": "(3,500,000)", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.13", "order": 15, "type": "table_cell", "bbox": { "l": 357.24, "t": 639.078, "r": 398.750877, "b": 611.6294399999999 }, "text": "(5,126,000)", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.14", "order": 16, "type": "table_cell", "bbox": { "l": 440.04, "t": 639.078, "r": 481.550877, "b": 611.6294399999999 }, "text": "(6,481,244)", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.15", "order": 17, "type": "table_cell", "bbox": { "l": 511.92, "t": 639.078, "r": 553.430877, "b": 611.6294399999999 }, "text": "(4,536,115)", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.16", "order": 18, "type": "table_cell", "bbox": { "l": 75.84, "t": 628.038, "r": 134.522365, "b": 600.58944 }, "text": "Less Uncollected", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.17", "order": 19, "type": "table_cell", "bbox": { "l": 271.92, "t": 628.038, "r": 313.430877, "b": 600.58944 }, "text": "(1,000,000)", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.18", "order": 20, "type": "table_cell", "bbox": { "l": 357.24, "t": 628.038, "r": 398.750877, "b": 600.58944 }, "text": "(1,000,000)", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.19", "order": 21, "type": "table_cell", "bbox": { "l": 440.04, "t": 628.038, "r": 481.550877, "b": 600.58944 }, "text": "(3,451,772)", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.20", "order": 22, "type": "table_cell", "bbox": { "l": 511.92, "t": 628.038, "r": 553.430877, "b": 600.58944 }, "text": "(3,024,077)", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.21", "order": 23, "type": "table_cell", "bbox": { "l": 75.84, "t": 617.238, "r": 182.521572, "b": 589.78944 }, "text": "Net Tuition and Fees Collected", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.22", "order": 24, "type": "table_cell", "bbox": { "l": 270.48, "t": 617.238, "r": 310.443569, "b": 589.78944 }, "text": "12,448,700", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.23", "order": 25, "type": "table_cell", "bbox": { "l": 355.68, "t": 617.238, "r": 395.643569, "b": 589.78944 }, "text": "15,929,000", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.24", "order": 26, "type": "table_cell", "bbox": { "l": 438.36, "t": 617.238, "r": 478.323569, "b": 589.78944 }, "text": "12,938,098", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.25", "order": 27, "type": "table_cell", "bbox": { "l": 514.92, "t": 617.238, "r": 550.321748, "b": 589.78944 }, "text": "9,240,235", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.26", "order": 28, "type": "table_cell", "bbox": { "l": 52.8, "t": 606.438, "r": 126.03069, "b": 578.9894400000001 }, "text": "State Appropriations", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.27", "order": 29, "type": "table_cell", "bbox": { "l": 150.624, "t": 610.92, "r": 251.568, "b": 598.6629 }, "text": "", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.28", "order": 30, "type": "table_cell", "bbox": { "l": 251.568, "t": 610.92, "r": 352.512, "b": 598.6629 }, "text": "", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.29", "order": 31, "type": "table_cell", "bbox": { "l": 352.512, "t": 610.92, "r": 453.456, "b": 598.6629 }, "text": "", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.30", "order": 32, "type": "table_cell", "bbox": { "l": 453.456, "t": 610.92, "r": 554.4, "b": 598.6629 }, "text": "", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.31", "order": 33, "type": "table_cell", "bbox": { "l": 75.84, "t": 595.518, "r": 147.990953, "b": 568.06944 }, "text": "Base Appropriations", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.32", "order": 34, "type": "table_cell", "bbox": { "l": 270.36, "t": 595.518, "r": 310.323569, "b": 568.06944 }, "text": "19,343,900", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.33", "order": 35, "type": "table_cell", "bbox": { "l": 355.68, "t": 595.518, "r": 395.643569, "b": 568.06944 }, "text": "19,343,900", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.34", "order": 36, "type": "table_cell", "bbox": { "l": 438.36, "t": 595.518, "r": 478.323569, "b": 568.06944 }, "text": "19,343,900", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.35", "order": 37, "type": "table_cell", "bbox": { "l": 510.36, "t": 595.518, "r": 550.323569, "b": 568.06944 }, "text": "19,343,900", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.36", "order": 38, "type": "table_cell", "bbox": { "l": 75.84, "t": 584.598, "r": 136.95945, "b": 557.14944 }, "text": "Fire and Tornado", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.37", "order": 39, "type": "table_cell", "bbox": { "l": 281.28, "t": 584.598, "r": 310.441077, "b": 557.14944 }, "text": "822,000", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.38", "order": 40, "type": "table_cell", "bbox": { "l": 366.48, "t": 584.598, "r": 395.641077, "b": 557.14944 }, "text": "822,000", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.39", "order": 41, "type": "table_cell", "bbox": { "l": 449.16, "t": 584.598, "r": 478.321077, "b": 557.14944 }, "text": "822,000", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.40", "order": 42, "type": "table_cell", "bbox": { "l": 521.04, "t": 584.598, "r": 550.201077, "b": 557.14944 }, "text": "473,600", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.41", "order": 43, "type": "table_cell", "bbox": { "l": 75.84, "t": 573.678, "r": 130.16952, "b": 546.2294400000001 }, "text": "Online Program", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.42", "order": 44, "type": "table_cell", "bbox": { "l": 150.624, "t": 574.1486, "r": 251.568, "b": 561.8914 }, "text": "", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.43", "order": 45, "type": "table_cell", "bbox": { "l": 251.568, "t": 574.1486, "r": 352.512, "b": 561.8914 }, "text": "", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.44", "order": 46, "type": "table_cell", "bbox": { "l": 352.512, "t": 574.1486, "r": 453.456, "b": 561.8914 }, "text": "-", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.45", "order": 47, "type": "table_cell", "bbox": { "l": 514.8, "t": 573.678, "r": 550.201748, "b": 546.2294400000001 }, "text": "2,000,000", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.46", "order": 48, "type": "table_cell", "bbox": { "l": 75.84, "t": 562.638, "r": 109.705402, "b": 535.18944 }, "text": "Litigation", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.47", "order": 49, "type": "table_cell", "bbox": { "l": 281.16, "t": 562.638, "r": 310.321077, "b": 535.18944 }, "text": "895,000", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.48", "order": 50, "type": "table_cell", "bbox": { "l": 366.48, "t": 562.638, "r": 395.641077, "b": 535.18944 }, "text": "895,000", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.49", "order": 51, "type": "table_cell", "bbox": { "l": 449.16, "t": 562.638, "r": 478.321077, "b": 535.18944 }, "text": "254,260", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.50", "order": 52, "type": "table_cell", "bbox": { "l": 521.04, "t": 562.638, "r": 550.201077, "b": 535.18944 }, "text": "645,000", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.51", "order": 53, "type": "table_cell", "bbox": { "l": 75.84, "t": 551.598, "r": 168.990953, "b": 524.14944 }, "text": "Total State Appropriations", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.52", "order": 54, "type": "table_cell", "bbox": { "l": 270.36, "t": 551.598, "r": 310.323569, "b": 524.14944 }, "text": "21,060,900", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.53", "order": 55, "type": "table_cell", "bbox": { "l": 355.68, "t": 551.598, "r": 395.643569, "b": 524.14944 }, "text": "21,060,900", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.54", "order": 56, "type": "table_cell", "bbox": { "l": 438.36, "t": 551.598, "r": 478.323569, "b": 524.14944 }, "text": "20,420,160", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.55", "order": 57, "type": "table_cell", "bbox": { "l": 453.456, "t": 549.6343, "r": 554.4, "b": 537.3771 }, "text": "#####", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.56", "order": 58, "type": "table_cell", "bbox": { "l": 52.8, "t": 532.8779999999999, "r": 116.667169, "b": 505.42944 }, "text": "Sales and Services", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.57", "order": 59, "type": "table_cell", "bbox": { "l": 274.92, "t": 532.8779999999999, "r": 310.321748, "b": 505.42944 }, "text": "1,200,000", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.58", "order": 60, "type": "table_cell", "bbox": { "l": 360.24, "t": 532.8779999999999, "r": 395.641748, "b": 505.42944 }, "text": "1,722,262", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.59", "order": 61, "type": "table_cell", "bbox": { "l": 449.16, "t": 532.8779999999999, "r": 478.321077, "b": 505.42944 }, "text": "909,349", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.60", "order": 62, "type": "table_cell", "bbox": { "l": 514.8, "t": 532.8779999999999, "r": 550.201748, "b": 505.42944 }, "text": "1,200,000", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.61", "order": 63, "type": "table_cell", "bbox": { "l": 52.8, "t": 521.9580000000001, "r": 100.830654, "b": 494.50944 }, "text": "Other Income", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.62", "order": 64, "type": "table_cell", "bbox": { "l": 309, "t": 521.9580000000001, "r": 313.671439, "b": 494.50944 }, "text": "0", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.63", "order": 65, "type": "table_cell", "bbox": { "l": 309, "t": 511.038, "r": 313.671439, "b": 483.58944 }, "text": "0", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.64", "order": 66, "type": "table_cell", "bbox": { "l": 442.92, "t": 521.9580000000001, "r": 478.321748, "b": 494.50944 }, "text": "5,605,564", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.65", "order": 67, "type": "table_cell", "bbox": { "l": 477.12, "t": 499.998, "r": 481.791439, "b": 472.54944 }, "text": "0", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.66", "order": 68, "type": "table_cell", "bbox": { "l": 52.8, "t": 511.038, "r": 219.674448, "b": 483.58944 }, "text": "Endowment (Off-sets Scholarships and Salaries)", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.67", "order": 69, "type": "table_cell", "bbox": { "l": 309, "t": 499.998, "r": 313.671439, "b": 472.54944 }, "text": "0", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.68", "order": 70, "type": "table_cell", "bbox": { "l": 394.32, "t": 521.9580000000001, "r": 398.991439, "b": 494.50944 }, "text": "0", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.69", "order": 71, "type": "table_cell", "bbox": { "l": 449.16, "t": 511.038, "r": 478.321077, "b": 483.58944 }, "text": "829,593", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.70", "order": 72, "type": "table_cell", "bbox": { "l": 521.04, "t": 511.038, "r": 550.201077, "b": 483.58944 }, "text": "800,000", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.71", "order": 73, "type": "table_cell", "bbox": { "l": 52.8, "t": 499.998, "r": 91.96224, "b": 472.54944 }, "text": "Transfer In", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.72", "order": 74, "type": "table_cell", "bbox": { "l": 394.32, "t": 511.038, "r": 398.991439, "b": 483.58944 }, "text": "0", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.73", "order": 75, "type": "table_cell", "bbox": { "l": 394.32, "t": 499.998, "r": 398.991439, "b": 472.54944 }, "text": "0", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.74", "order": 76, "type": "table_cell", "bbox": { "l": 549, "t": 521.9580000000001, "r": 553.671439, "b": 494.50944 }, "text": "0", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.75", "order": 77, "type": "table_cell", "bbox": { "l": 521.16, "t": 499.998, "r": 550.321077, "b": 472.54944 }, "text": "100,000", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.76", "order": 78, "type": "table_cell", "bbox": { "l": 52.8, "t": 489.97788, "r": 124.540224, "b": 430.30944 }, "text": "Total Revenue\nExpenses\nSalaries and Benefits", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.77", "order": 79, "type": "table_cell", "bbox": { "l": 267, "t": 489.97788, "r": 309.92757, "b": 479.15604 }, "text": "34,709,600", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.78", "order": 80, "type": "table_cell", "bbox": { "l": 351.96, "t": 489.97788, "r": 394.88757, "b": 479.15604 }, "text": "38,712,162", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.79", "order": 81, "type": "table_cell", "bbox": { "l": 434.76, "t": 489.97788, "r": 477.68757, "b": 479.15604 }, "text": "40,702,764", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.80", "order": 82, "type": "table_cell", "bbox": { "l": 506.64, "t": 489.97788, "r": 549.56757, "b": 479.15604 }, "text": "33,802,735", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.81", "order": 83, "type": "table_cell", "bbox": { "l": 75.84, "t": 446.838, "r": 103.470633, "b": 419.38944 }, "text": "Salaries", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.82", "order": 84, "type": "table_cell", "bbox": { "l": 270.36, "t": 446.838, "r": 310.323569, "b": 419.38944 }, "text": "13,732,000", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.83", "order": 85, "type": "table_cell", "bbox": { "l": 355.68, "t": 446.838, "r": 395.643569, "b": 419.38944 }, "text": "15,797,674", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.84", "order": 86, "type": "table_cell", "bbox": { "l": 438.36, "t": 446.838, "r": 478.323569, "b": 419.38944 }, "text": "14,694,600", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.85", "order": 87, "type": "table_cell", "bbox": { "l": 510.24, "t": 446.838, "r": 550.203569, "b": 419.38944 }, "text": "14,700,000", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.86", "order": 88, "type": "table_cell", "bbox": { "l": 75.84, "t": 435.798, "r": 104.667162, "b": 408.34944 }, "text": "Benefits", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.87", "order": 89, "type": "table_cell", "bbox": { "l": 274.92, "t": 435.798, "r": 310.321748, "b": 408.34944 }, "text": "5,725,800", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.88", "order": 90, "type": "table_cell", "bbox": { "l": 360.24, "t": 435.798, "r": 395.641748, "b": 408.34944 }, "text": "5,400,000", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.89", "order": 91, "type": "table_cell", "bbox": { "l": 442.92, "t": 435.798, "r": 478.321748, "b": 408.34944 }, "text": "5,885,233", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.90", "order": 92, "type": "table_cell", "bbox": { "l": 514.92, "t": 435.798, "r": 550.321748, "b": 408.34944 }, "text": "5,300,000", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.91", "order": 93, "type": "table_cell", "bbox": { "l": 75.84, "t": 424.758, "r": 181.300824, "b": 397.30944 }, "text": "Sub-total Salaries and Benefits", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.92", "order": 94, "type": "table_cell", "bbox": { "l": 270.36, "t": 424.758, "r": 310.323569, "b": 397.30944 }, "text": "19,457,800", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.93", "order": 95, "type": "table_cell", "bbox": { "l": 355.68, "t": 424.758, "r": 395.643569, "b": 397.30944 }, "text": "21,197,674", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.94", "order": 96, "type": "table_cell", "bbox": { "l": 438.36, "t": 424.758, "r": 478.323569, "b": 397.30944 }, "text": "20,579,833", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.95", "order": 97, "type": "table_cell", "bbox": { "l": 510.36, "t": 424.758, "r": 550.323569, "b": 397.30944 }, "text": "20,000,000", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.96", "order": 98, "type": "table_cell", "bbox": { "l": 52.8, "t": 403.278, "r": 121.647227, "b": 375.82944 }, "text": "Supplies/Operating", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.97", "order": 99, "type": "table_cell", "bbox": { "l": 274.92, "t": 403.278, "r": 310.321748, "b": 375.82944 }, "text": "7,882,916", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.98", "order": 100, "type": "table_cell", "bbox": { "l": 360.24, "t": 403.278, "r": 395.641748, "b": 375.82944 }, "text": "5,693,181", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.99", "order": 101, "type": "table_cell", "bbox": { "l": 449.16, "t": 403.278, "r": 478.321077, "b": 375.82944 }, "text": "658,968", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.100", "order": 102, "type": "table_cell", "bbox": { "l": 521.04, "t": 403.278, "r": 550.201077, "b": 375.82944 }, "text": "600,000", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.101", "order": 103, "type": "table_cell", "bbox": { "l": 64.32, "t": 392.358, "r": 87.127415, "b": 364.90944 }, "text": "Travel", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.102", "order": 104, "type": "table_cell", "bbox": { "l": 150.624, "t": 402.5486, "r": 251.568, "b": 390.2914 }, "text": "", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.103", "order": 105, "type": "table_cell", "bbox": { "l": 251.568, "t": 402.5486, "r": 352.512, "b": 390.2914 }, "text": "", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.104", "order": 106, "type": "table_cell", "bbox": { "l": 442.92, "t": 392.358, "r": 478.321748, "b": 364.90944 }, "text": "1,138,890", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.105", "order": 107, "type": "table_cell", "bbox": { "l": 514.92, "t": 392.358, "r": 550.321748, "b": 364.90944 }, "text": "1,129,446", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.106", "order": 108, "type": "table_cell", "bbox": { "l": 64.32, "t": 381.438, "r": 97.918101, "b": 353.98944 }, "text": "Interfund", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.107", "order": 109, "type": "table_cell", "bbox": { "l": 150.624, "t": 390.2914, "r": 251.568, "b": 378.0343 }, "text": "", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.108", "order": 110, "type": "table_cell", "bbox": { "l": 251.568, "t": 390.2914, "r": 352.512, "b": 378.0343 }, "text": "", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.109", "order": 111, "type": "table_cell", "bbox": { "l": 453.72, "t": 381.438, "r": 478.318414, "b": 353.98944 }, "text": "85,267", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.110", "order": 112, "type": "table_cell", "bbox": { "l": 525.6, "t": 381.438, "r": 550.198414, "b": 353.98944 }, "text": "75,000", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.111", "order": 113, "type": "table_cell", "bbox": { "l": 64.32, "t": 370.638, "r": 84.610403, "b": 343.18944 }, "text": "Other", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.112", "order": 114, "type": "table_cell", "bbox": { "l": 150.624, "t": 378.0343, "r": 251.568, "b": 365.7771 }, "text": "", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.113", "order": 115, "type": "table_cell", "bbox": { "l": 251.568, "t": 378.0343, "r": 352.512, "b": 365.7771 }, "text": "", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.114", "order": 116, "type": "table_cell", "bbox": { "l": 449.16, "t": 370.638, "r": 478.321077, "b": 343.18944 }, "text": "329,847", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.115", "order": 117, "type": "table_cell", "bbox": { "l": 514.8, "t": 370.638, "r": 550.201748, "b": 343.18944 }, "text": "1,653,758", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.116", "order": 118, "type": "table_cell", "bbox": { "l": 70.08, "t": 359.718, "r": 151.05768, "b": 332.26944 }, "text": "Memberships and Dues", "attrs": { "row": 23, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.117", "order": 119, "type": "table_cell", "bbox": { "l": 150.624, "t": 365.7771, "r": 251.568, "b": 353.52 }, "text": "", "attrs": { "row": 23, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.118", "order": 120, "type": "table_cell", "bbox": { "l": 251.568, "t": 365.7771, "r": 352.512, "b": 353.52 }, "text": "", "attrs": { "row": 23, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.119", "order": 121, "type": "table_cell", "bbox": { "l": 449.16, "t": 359.718, "r": 478.321077, "b": 332.26944 }, "text": "210,661", "attrs": { "row": 23, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.120", "order": 122, "type": "table_cell", "bbox": { "l": 521.04, "t": 359.718, "r": 550.201077, "b": 332.26944 }, "text": "253,081", "attrs": { "row": 23, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.121", "order": 123, "type": "table_cell", "bbox": { "l": 70.08, "t": 348.798, "r": 105.040744, "b": 321.34944 }, "text": "Insurance", "attrs": { "row": 24, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.122", "order": 124, "type": "table_cell", "bbox": { "l": 150.624, "t": 353.52, "r": 251.568, "b": 341.2629 }, "text": "", "attrs": { "row": 24, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.123", "order": 125, "type": "table_cell", "bbox": { "l": 251.568, "t": 353.52, "r": 352.512, "b": 341.2629 }, "text": "", "attrs": { "row": 24, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.124", "order": 126, "type": "table_cell", "bbox": { "l": 442.92, "t": 348.798, "r": 478.321748, "b": 321.34944 }, "text": "1,598,409", "attrs": { "row": 24, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.125", "order": 127, "type": "table_cell", "bbox": { "l": 514.92, "t": 348.798, "r": 550.321748, "b": 321.34944 }, "text": "1,626,457", "attrs": { "row": 24, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.126", "order": 128, "type": "table_cell", "bbox": { "l": 70.08, "t": 337.878, "r": 109.049412, "b": 310.42944 }, "text": "Equipment", "attrs": { "row": 25, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.127", "order": 129, "type": "table_cell", "bbox": { "l": 150.624, "t": 341.2629, "r": 251.568, "b": 329.0057 }, "text": "", "attrs": { "row": 25, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.128", "order": 130, "type": "table_cell", "bbox": { "l": 251.568, "t": 341.2629, "r": 352.512, "b": 329.0057 }, "text": "", "attrs": { "row": 25, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.129", "order": 131, "type": "table_cell", "bbox": { "l": 449.16, "t": 337.878, "r": 478.321077, "b": 310.42944 }, "text": "110,203", "attrs": { "row": 25, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.130", "order": 132, "type": "table_cell", "bbox": { "l": 521.04, "t": 337.878, "r": 550.201077, "b": 310.42944 }, "text": "109,168", "attrs": { "row": 25, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.131", "order": 133, "type": "table_cell", "bbox": { "l": 70.08, "t": 326.958, "r": 127.531823, "b": 299.50944 }, "text": "SGA Royal Court", "attrs": { "row": 26, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.132", "order": 134, "type": "table_cell", "bbox": { "l": 150.624, "t": 329.0057, "r": 251.568, "b": 316.7486 }, "text": "", "attrs": { "row": 26, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.133", "order": 135, "type": "table_cell", "bbox": { "l": 251.568, "t": 329.0057, "r": 352.512, "b": 316.7486 }, "text": "", "attrs": { "row": 26, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.134", "order": 136, "type": "table_cell", "bbox": { "l": 352.512, "t": 329.0057, "r": 453.456, "b": 316.7486 }, "text": "", "attrs": { "row": 26, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.135", "order": 137, "type": "table_cell", "bbox": { "l": 525.72, "t": 326.958, "r": 550.318414, "b": 299.50944 }, "text": "50,000", "attrs": { "row": 26, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.136", "order": 138, "type": "table_cell", "bbox": { "l": 70.08, "t": 316.038, "r": 130.173696, "b": 288.58944 }, "text": "Student Activities", "attrs": { "row": 27, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.137", "order": 139, "type": "table_cell", "bbox": { "l": 150.624, "t": 316.7486, "r": 251.568, "b": 304.4914 }, "text": "", "attrs": { "row": 27, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.138", "order": 140, "type": "table_cell", "bbox": { "l": 251.568, "t": 316.7486, "r": 352.512, "b": 304.4914 }, "text": "", "attrs": { "row": 27, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.139", "order": 141, "type": "table_cell", "bbox": { "l": 352.512, "t": 316.7486, "r": 453.456, "b": 304.4914 }, "text": "", "attrs": { "row": 27, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.140", "order": 142, "type": "table_cell", "bbox": { "l": 525.72, "t": 316.038, "r": 550.318414, "b": 288.58944 }, "text": "75,000", "attrs": { "row": 27, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.141", "order": 143, "type": "table_cell", "bbox": { "l": 70.08, "t": 305.238, "r": 99.388641, "b": 277.78944 }, "text": "Vehicles", "attrs": { "row": 28, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.142", "order": 144, "type": "table_cell", "bbox": { "l": 150.624, "t": 304.4914, "r": 251.568, "b": 292.2343 }, "text": "", "attrs": { "row": 28, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.143", "order": 145, "type": "table_cell", "bbox": { "l": 251.568, "t": 304.4914, "r": 352.512, "b": 292.2343 }, "text": "", "attrs": { "row": 28, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.144", "order": 146, "type": "table_cell", "bbox": { "l": 352.512, "t": 304.4914, "r": 453.456, "b": 292.2343 }, "text": "", "attrs": { "row": 28, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.145", "order": 147, "type": "table_cell", "bbox": { "l": 521.16, "t": 305.238, "r": 550.321077, "b": 277.78944 }, "text": "100,000", "attrs": { "row": 28, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.146", "order": 148, "type": "table_cell", "bbox": { "l": 52.8, "t": 294.318, "r": 121.0572, "b": 266.86944000000005 }, "text": "Contracted Services", "attrs": { "row": 29, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.147", "order": 149, "type": "table_cell", "bbox": { "l": 275.04, "t": 294.318, "r": 310.441748, "b": 266.86944000000005 }, "text": "1,300,000", "attrs": { "row": 29, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.148", "order": 150, "type": "table_cell", "bbox": { "l": 360.24, "t": 294.318, "r": 395.641748, "b": 266.86944000000005 }, "text": "8,201,480", "attrs": { "row": 29, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.149", "order": 151, "type": "table_cell", "bbox": { "l": 442.92, "t": 294.318, "r": 478.321748, "b": 266.86944000000005 }, "text": "4,884,795", "attrs": { "row": 29, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.150", "order": 152, "type": "table_cell", "bbox": { "l": 514.92, "t": 294.318, "r": 550.321748, "b": 266.86944000000005 }, "text": "2,750,000", "attrs": { "row": 29, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.151", "order": 153, "type": "table_cell", "bbox": { "l": 70.08, "t": 283.398, "r": 159.035855, "b": 255.94943999999998 }, "text": "Repairs and Maintenance", "attrs": { "row": 30, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.152", "order": 154, "type": "table_cell", "bbox": { "l": 150.624, "t": 279.9771, "r": 251.568, "b": 267.72 }, "text": "", "attrs": { "row": 30, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.153", "order": 155, "type": "table_cell", "bbox": { "l": 251.568, "t": 279.9771, "r": 352.512, "b": 267.72 }, "text": "", "attrs": { "row": 30, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.154", "order": 156, "type": "table_cell", "bbox": { "l": 449.16, "t": 283.398, "r": 478.321077, "b": 255.94943999999998 }, "text": "667,463", "attrs": { "row": 30, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.155", "order": 157, "type": "table_cell", "bbox": { "l": 521.04, "t": 283.398, "r": 550.201077, "b": 255.94943999999998 }, "text": "600,000", "attrs": { "row": 30, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.156", "order": 158, "type": "table_cell", "bbox": { "l": 52.8, "t": 272.47799999999995, "r": 80.305836, "b": 245.02944000000002 }, "text": "Utilities", "attrs": { "row": 31, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.157", "order": 159, "type": "table_cell", "bbox": { "l": 274.92, "t": 272.47799999999995, "r": 310.321748, "b": 245.02944000000002 }, "text": "2,381,263", "attrs": { "row": 31, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.158", "order": 160, "type": "table_cell", "bbox": { "l": 360.12, "t": 272.47799999999995, "r": 395.521748, "b": 245.02944000000002 }, "text": "2,300,000", "attrs": { "row": 31, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.159", "order": 161, "type": "table_cell", "bbox": { "l": 442.92, "t": 272.47799999999995, "r": 478.321748, "b": 245.02944000000002 }, "text": "2,314,914", "attrs": { "row": 31, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.160", "order": 162, "type": "table_cell", "bbox": { "l": 514.92, "t": 272.47799999999995, "r": 550.321748, "b": 245.02944000000002 }, "text": "2,520,602", "attrs": { "row": 31, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.161", "order": 163, "type": "table_cell", "bbox": { "l": 52.8, "t": 261.558, "r": 142.933236, "b": 234.10943999999995 }, "text": "Global Program Operating", "attrs": { "row": 32, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.162", "order": 164, "type": "table_cell", "bbox": { "l": 150.624, "t": 255.4629, "r": 251.568, "b": 243.2057 }, "text": "", "attrs": { "row": 32, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.163", "order": 165, "type": "table_cell", "bbox": { "l": 251.568, "t": 255.4629, "r": 352.512, "b": 243.2057 }, "text": "", "attrs": { "row": 32, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.164", "order": 166, "type": "table_cell", "bbox": { "l": 442.92, "t": 261.558, "r": 478.321748, "b": 234.10943999999995 }, "text": "3,432,758", "attrs": { "row": 32, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.165", "order": 167, "type": "table_cell", "bbox": { "l": 521.04, "t": 261.558, "r": 550.201077, "b": 234.10943999999995 }, "text": "500,000", "attrs": { "row": 32, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.166", "order": 168, "type": "table_cell", "bbox": { "l": 52.8, "t": 250.63800000000003, "r": 134.196027, "b": 223.18944 }, "text": "Contingency/Transfers", "attrs": { "row": 33, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.167", "order": 169, "type": "table_cell", "bbox": { "l": 275.04, "t": 250.63800000000003, "r": 310.441748, "b": 223.18944 }, "text": "2,000,000", "attrs": { "row": 33, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.168", "order": 170, "type": "table_cell", "bbox": { "l": 251.568, "t": 243.2057, "r": 352.512, "b": 230.9486 }, "text": "-", "attrs": { "row": 33, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.169", "order": 171, "type": "table_cell", "bbox": { "l": 352.512, "t": 243.2057, "r": 453.456, "b": 230.9486 }, "text": "-", "attrs": { "row": 33, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p79.2.170", "order": 172, "type": "table_cell", "bbox": { "l": 521.04, "t": 250.63800000000003, "r": 550.201077, "b": 223.18944 }, "text": "431,669", "attrs": { "row": 33, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.171", "order": 173, "type": "table_cell", "bbox": { "l": 52.8, "t": 239.59799999999996, "r": 96.877049, "b": 212.14944000000003 }, "text": "Debt Service", "attrs": { "row": 34, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.172", "order": 174, "type": "table_cell", "bbox": { "l": 274.92, "t": 239.59799999999996, "r": 310.321748, "b": 212.14944000000003 }, "text": "1,687,621", "attrs": { "row": 34, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.173", "order": 175, "type": "table_cell", "bbox": { "l": 360.24, "t": 239.59799999999996, "r": 395.641748, "b": 212.14944000000003 }, "text": "1,319,828", "attrs": { "row": 34, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.174", "order": 176, "type": "table_cell", "bbox": { "l": 442.92, "t": 239.59799999999996, "r": 478.321748, "b": 212.14944000000003 }, "text": "1,687,621", "attrs": { "row": 34, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.175", "order": 177, "type": "table_cell", "bbox": { "l": 514.92, "t": 239.59799999999996, "r": 550.321748, "b": 212.14944000000003 }, "text": "1,328,554", "attrs": { "row": 34, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.176", "order": 178, "type": "table_cell", "bbox": { "l": 58.56, "t": 228.558, "r": 162.688452, "b": 201.10943999999995 }, "text": "Sub-Total Operating Expenses", "attrs": { "row": 35, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.177", "order": 179, "type": "table_cell", "bbox": { "l": 270.36, "t": 228.558, "r": 310.323569, "b": 201.10943999999995 }, "text": "15,251,800", "attrs": { "row": 35, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.178", "order": 180, "type": "table_cell", "bbox": { "l": 355.68, "t": 228.558, "r": 395.643569, "b": 201.10943999999995 }, "text": "17,514,489", "attrs": { "row": 35, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.179", "order": 181, "type": "table_cell", "bbox": { "l": 438.36, "t": 228.558, "r": 478.323569, "b": 201.10943999999995 }, "text": "17,119,796", "attrs": { "row": 35, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.180", "order": 182, "type": "table_cell", "bbox": { "l": 510.36, "t": 228.558, "r": 550.323569, "b": 201.10943999999995 }, "text": "13,802,735", "attrs": { "row": 35, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.2.181", "order": 183, "type": "table_cell", "bbox": { "l": 52.91856, "t": 207.73440000000005, "r": 113.55282, "b": 185.63603999999998 }, "text": "Total Expenses\nSurplus (Deficit)", "attrs": { "row": 36, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.182", "order": 184, "type": "table_cell", "bbox": { "l": 267, "t": 207.73788000000002, "r": 313.637664, "b": 185.63603999999998 }, "text": "34,709,600\n0", "attrs": { "row": 36, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.183", "order": 185, "type": "table_cell", "bbox": { "l": 351.96, "t": 207.73788000000002, "r": 398.72462, "b": 185.63603999999998 }, "text": "38,712,163\n(1)", "attrs": { "row": 36, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.184", "order": 186, "type": "table_cell", "bbox": { "l": 434.76, "t": 207.73788000000002, "r": 477.68757, "b": 185.63603999999998 }, "text": "37,699,630\n3,003,135", "attrs": { "row": 36, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.2.185", "order": 187, "type": "table_cell", "bbox": { "l": 506.64, "t": 207.73788000000002, "r": 553.517664, "b": 185.63603999999998 }, "text": "33,802,735\n0", "attrs": { "row": 36, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p79.3", "order": 188, "type": "caption", "bbox": { "l": 233.76, "t": 169.92, "r": 370.8, "b": 158.16 }, "text": "Auxiliary Budget Proposal 2026-27", "attrs": { "block_label": "figure_title" } }, { "id": "p79.4", "order": 189, "type": "table", "bbox": { "l": 49.92, "t": 147.12, "r": 553.68, "b": 42.10943999999995 }, "text": "", "attrs": { "block_label": "table", "n_rows": 5, "n_cols": 5, "integrity": { "cells_checked": 21, "cells_flagged": 0 } }, "children": [ { "id": "p79.4.1", "order": 190, "type": "table_cell", "bbox": { "l": 52.56, "t": 135.01788, "r": 97.25063, "b": 85.18943999999999 }, "text": "Description\nRevenue\nHousing", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.4.2", "order": 191, "type": "table_cell", "bbox": { "l": 243.72, "t": 146.05787999999995, "r": 310.321748, "b": 85.18943999999999 }, "text": "Adopted Budget 6.27.25\n7,450,000", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.4.3", "order": 192, "type": "table_cell", "bbox": { "l": 329.52, "t": 146.05787999999995, "r": 395.161748, "b": 85.18943999999999 }, "text": "Amended FY26 Budget 2.13.26\n7,142,800", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.4.4", "order": 193, "type": "table_cell", "bbox": { "l": 404.16, "t": 146.05787999999995, "r": 480.33852, "b": 85.18943999999999 }, "text": "Projected FY26 as of 7.15.26\n7,368,462", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.4.5", "order": 194, "type": "table_cell", "bbox": { "l": 492.12, "t": 145.93787999999995, "r": 549.961748, "b": 85.18943999999999 }, "text": "Adopted FY27 Budget 6.12.26\n6,512,030", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p79.4.6", "order": 195, "type": "table_cell", "bbox": { "l": 64.32, "t": 101.71799999999996, "r": 87.569262, "b": 74.26944000000003 }, "text": "Dining", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.7", "order": 196, "type": "table_cell", "bbox": { "l": 274.92, "t": 101.71799999999996, "r": 310.321748, "b": 74.26944000000003 }, "text": "3,530,000", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.8", "order": 197, "type": "table_cell", "bbox": { "l": 359.76, "t": 101.71799999999996, "r": 395.161748, "b": 74.26944000000003 }, "text": "3,284,100", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.9", "order": 198, "type": "table_cell", "bbox": { "l": 442.56, "t": 101.71799999999996, "r": 477.961748, "b": 74.26944000000003 }, "text": "3,281,789", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.10", "order": 199, "type": "table_cell", "bbox": { "l": 514.56, "t": 101.71799999999996, "r": 549.961748, "b": 74.26944000000003 }, "text": "3,051,888", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.11", "order": 200, "type": "table_cell", "bbox": { "l": 64.32, "t": 90.918, "r": 100.48149, "b": 63.46943999999996 }, "text": "Bookstore", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.12", "order": 201, "type": "table_cell", "bbox": { "l": 274.92, "t": 90.918, "r": 310.321748, "b": 63.46943999999996 }, "text": "1,395,000", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.13", "order": 202, "type": "table_cell", "bbox": { "l": 359.76, "t": 90.918, "r": 395.161748, "b": 63.46943999999996 }, "text": "1,825,550", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.14", "order": 203, "type": "table_cell", "bbox": { "l": 442.56, "t": 90.918, "r": 477.961748, "b": 63.46943999999996 }, "text": "1,936,590", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.15", "order": 204, "type": "table_cell", "bbox": { "l": 514.56, "t": 90.918, "r": 549.961748, "b": 63.46943999999996 }, "text": "1,243,994", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.16", "order": 205, "type": "table_cell", "bbox": { "l": 64.32, "t": 79.99800000000005, "r": 135.379836, "b": 52.549440000000004 }, "text": "Commissions/Other", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.17", "order": 206, "type": "table_cell", "bbox": { "l": 150.672, "t": 83.3486, "r": 251.424, "b": 70.5943 }, "text": "", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.4.18", "order": 207, "type": "table_cell", "bbox": { "l": 251.424, "t": 83.3486, "r": 352.176, "b": 70.5943 }, "text": "-", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.4.19", "order": 208, "type": "table_cell", "bbox": { "l": 453.36, "t": 79.99800000000005, "r": 477.958414, "b": 52.549440000000004 }, "text": "22,521", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.20", "order": 209, "type": "table_cell", "bbox": { "l": 521.16, "t": 79.99800000000005, "r": 550.321077, "b": 52.549440000000004 }, "text": "159,000", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.21", "order": 210, "type": "table_cell", "bbox": { "l": 75.84, "t": 69.55799999999999, "r": 134.522365, "b": 42.10943999999995 }, "text": "Less Uncollected", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.22", "order": 211, "type": "table_cell", "bbox": { "l": 150.672, "t": 70.5943, "r": 251.424, "b": 57.84 }, "text": "", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p79.4.23", "order": 212, "type": "table_cell", "bbox": { "l": 251.424, "t": 70.5943, "r": 352.176, "b": 57.84 }, "text": "-", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p79.4.24", "order": 213, "type": "table_cell", "bbox": { "l": 445.68, "t": 69.55799999999999, "r": 481.07163, "b": 42.10943999999995 }, "text": "(428,438)", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p79.4.25", "order": 214, "type": "table_cell", "bbox": { "l": 518.04, "t": 69.55799999999999, "r": 553.43163, "b": 42.10943999999995 }, "text": "(478,196)", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] } ], "excluded_furniture": { "first": [], "last": [] } }