{ "document_id": 14955, "page": 13, "width_pt": 612, "height_pt": 792, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 15072, "item_count": 114, "counts_by_type": { "header": 1, "table": 1, "table_cell": 112 }, "build_ms": 41, "items": [ { "id": "p13.1", "order": 1, "type": "header", "bbox": { "l": 168.96, "t": 782.4, "r": 469.92, "b": 761.28 }, "text": "FY2022 BUDGET SCENARIOS", "attrs": { "block_label": "figure_title" }, "level": 2 }, { "id": "p13.2", "order": 2, "type": "table", "bbox": { "l": 1.2, "t": 756.48, "r": 612, "b": 16.8 }, "text": "", "attrs": { "block_label": "table", "n_rows": 19, "n_cols": 6, "integrity": { "cells_checked": 89, "cells_flagged": 2, "flags": [ { "row": 10, "col": 0, "coverage": 0, "text": "BRAND IDENTITYAND UNIVERSITY RELATIONS" }, { "row": 17, "col": 2, "coverage": 0, "text": "$46,380 of $503,451" } ] } }, "children": [ { "id": "p13.2.1", "order": 3, "type": "table_cell", "bbox": { "l": 1.2, "t": 756.48, "r": 103, "b": 742.2554 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.2", "order": 4, "type": "table_cell", "bbox": { "l": 185.5445, "t": 747.547, "r": 225.9485, "b": 704.7805 }, "text": "AMENDED FY20 BUDGET", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.3", "order": 5, "type": "table_cell", "bbox": { "l": 264.3155, "t": 747.547, "r": 307.4285, "b": 704.7805 }, "text": "APPROVED FY2021 BUDGET", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p13.2.4", "order": 6, "type": "table_cell", "bbox": { "l": 424.031, "t": 744.25, "r": 502.58255, "b": 714.0835 }, "text": "PROPOSED FY22 BUDGET SCENARIOS", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 3, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p13.2.5", "order": 7, "type": "table_cell", "bbox": { "l": 1.2, "t": 742.2554, "r": 103, "b": 728.0308 }, "text": "", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.6", "order": 8, "type": "table_cell", "bbox": { "l": 103, "t": 742.2554, "r": 204.8, "b": 728.0308 }, "text": "", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.7", "order": 9, "type": "table_cell", "bbox": { "l": 255.9785, "t": 696.5695000000001, "r": 326.3075, "b": 683.917 }, "text": "1200 FTE Students", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.8", "order": 10, "type": "table_cell", "bbox": { "l": 342.425, "t": 696.5695000000001, "r": 412.754, "b": 671.317 }, "text": "1200 FTE Students (Pandemic 2.0)", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.9", "order": 11, "type": "table_cell", "bbox": { "l": 425.795, "t": 696.5695000000001, "r": 496.124, "b": 671.317 }, "text": "1550 FTE Students (X-Factor)", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.10", "order": 12, "type": "table_cell", "bbox": { "l": 514.3205, "t": 696.5695000000001, "r": 584.6495, "b": 671.317 }, "text": "1875 FTE Students (Statistical)", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.11", "order": 13, "type": "table_cell", "bbox": { "l": 18, "t": 679.967, "r": 130.497, "b": 662.4005 }, "text": "SOURCE OF REVENUE FUNDS", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.12", "order": 14, "type": "table_cell", "bbox": { "l": 103, "t": 728.0308, "r": 204.8, "b": 713.8062 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.13", "order": 15, "type": "table_cell", "bbox": { "l": 204.8, "t": 728.0308, "r": 306.6, "b": 713.8062 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p13.2.14", "order": 16, "type": "table_cell", "bbox": { "l": 306.6, "t": 728.0308, "r": 408.4, "b": 713.8062 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p13.2.15", "order": 17, "type": "table_cell", "bbox": { "l": 408.4, "t": 728.0308, "r": 510.2, "b": 713.8062 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p13.2.16", "order": 18, "type": "table_cell", "bbox": { "l": 510.2, "t": 728.0308, "r": 612, "b": 713.8062 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p13.2.17", "order": 19, "type": "table_cell", "bbox": { "l": 18, "t": 664.6475, "r": 136.7235, "b": 601.595 }, "text": "State Appropriation\nTuition and Mandatory Fees\nNon-mandatory (Optional) Fees\nEmployee Parking\nInterest Income", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.18", "order": 20, "type": "table_cell", "bbox": { "l": 178.638, "t": 664.3275, "r": 228.975, "b": 601.275 }, "text": "$25,259,100\n$17,000,000\n$500,000\n$35,000\n$175,000", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.19", "order": 21, "type": "table_cell", "bbox": { "l": 270, "t": 664.6475, "r": 320.337, "b": 614.1949 }, "text": "$24,115,086\n$13,598,000\n$400,000\n$28,000", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.20", "order": 22, "type": "table_cell", "bbox": { "l": 353.8005, "t": 664.6475, "r": 404.3055, "b": 601.595 }, "text": "$27,186,100\n$13,598,000\n$400,000\n$30,000\n$10,586", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.21", "order": 23, "type": "table_cell", "bbox": { "l": 433.947, "t": 664.6475, "r": 484.284, "b": 601.595 }, "text": "$27,186,100\n$15,666,000\n$675,000\n$30,000\n$10,586", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.22", "order": 24, "type": "table_cell", "bbox": { "l": 516.5925, "t": 664.6475, "r": 568.536, "b": 601.595 }, "text": "$27,186,100\n$18,986,000\n$675,000\n$30,000\n$10,586", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.23", "order": 25, "type": "table_cell", "bbox": { "l": 18, "t": 601.6475, "r": 101.2965, "b": 576.395 }, "text": "Indirect Cost Recovery\nAuxiliary Enterprises", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.24", "order": 26, "type": "table_cell", "bbox": { "l": 178.638, "t": 601.3275, "r": 223.914, "b": 576.075 }, "text": "$500,000\n$5,205,000", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.25", "order": 27, "type": "table_cell", "bbox": { "l": 270, "t": 601.6475, "r": 315.276, "b": 576.395 }, "text": "$400,000\n$2,082,000", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.26", "order": 28, "type": "table_cell", "bbox": { "l": 353.9685, "t": 601.6475, "r": 399.2445, "b": 576.395 }, "text": "$400,000\n$2,082,000", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.27", "order": 29, "type": "table_cell", "bbox": { "l": 433.947, "t": 601.6475, "r": 479.223, "b": 576.395 }, "text": "$400,000\n$6,021,000", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.28", "order": 30, "type": "table_cell", "bbox": { "l": 517.9155, "t": 601.6475, "r": 563.1915, "b": 576.395 }, "text": "$400,000\n$6,021,000", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.29", "order": 31, "type": "table_cell", "bbox": { "l": 18, "t": 579.167, "r": 110.085, "b": 536.4005 }, "text": "TOTAL REVENUE\nEXPENDITURES BY UNIT", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.30", "order": 32, "type": "table_cell", "bbox": { "l": 178.638, "t": 578.847, "r": 231.033, "b": 561.2805 }, "text": "$48,674,100", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.31", "order": 33, "type": "table_cell", "bbox": { "l": 270, "t": 579.167, "r": 322.395, "b": 561.6005 }, "text": "$40,623,086", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.32", "order": 34, "type": "table_cell", "bbox": { "l": 354.2835, "t": 579.167, "r": 406.6785, "b": 561.6005 }, "text": "$43,706,686", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.33", "order": 35, "type": "table_cell", "bbox": { "l": 434.472, "t": 579.167, "r": 486.867, "b": 561.6005 }, "text": "$49,988,686", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.34", "order": 36, "type": "table_cell", "bbox": { "l": 517.5795, "t": 579.167, "r": 569.9745, "b": 561.6005 }, "text": "$53,308,686", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.35", "order": 37, "type": "table_cell", "bbox": { "l": 18, "t": 541.367, "r": 93.747, "b": 523.8005 }, "text": "ACADEMIC AFFAIRS", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.36", "order": 38, "type": "table_cell", "bbox": { "l": 103, "t": 585.7846, "r": 204.8, "b": 571.56 }, "text": "", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.37", "order": 39, "type": "table_cell", "bbox": { "l": 204.8, "t": 585.7846, "r": 306.6, "b": 571.56 }, "text": "", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.38", "order": 40, "type": "table_cell", "bbox": { "l": 306.6, "t": 585.7846, "r": 408.4, "b": 571.56 }, "text": "", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.39", "order": 41, "type": "table_cell", "bbox": { "l": 408.4, "t": 585.7846, "r": 510.2, "b": 571.56 }, "text": "", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.40", "order": 42, "type": "table_cell", "bbox": { "l": 510.2, "t": 585.7846, "r": 612, "b": 571.56 }, "text": "", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.41", "order": 43, "type": "table_cell", "bbox": { "l": 18, "t": 526.0475, "r": 98.703, "b": 460.8005 }, "text": "Personnel\nFringe Benefits\nOperating Expenses\nAUXILIARY SERVICES", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.42", "order": 44, "type": "table_cell", "bbox": { "l": 178.638, "t": 525.7275, "r": 228.975, "b": 475.275 }, "text": "$7,955,800\n$2,830,335\n$7,434,620\n$18,220,755", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.43", "order": 45, "type": "table_cell", "bbox": { "l": 270, "t": 526.0475, "r": 320.337, "b": 475.595 }, "text": "$8,121,647\n$2,030,412\n$7,480,372\n$17,632,431", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.44", "order": 46, "type": "table_cell", "bbox": { "l": 353.9685, "t": 526.0475, "r": 404.3055, "b": 475.595 }, "text": "$9,326,707\n$2,145,143\n$9,063,360\n$20,535,210", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.45", "order": 47, "type": "table_cell", "bbox": { "l": 435.942, "t": 526.0475, "r": 486.279, "b": 475.595 }, "text": "$9,326,707\n$2,145,143\n$9,063,360\n$20,535,210", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.46", "order": 48, "type": "table_cell", "bbox": { "l": 517.9155, "t": 526.0475, "r": 568.536, "b": 475.595 }, "text": "$9,326,707\n$2,145,143\n$9,063,360\n$20,535,210", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.47", "order": 49, "type": "table_cell", "bbox": { "l": 18, "t": 463.0475, "r": 96.1095, "b": 397.8005 }, "text": "Personnel\nFringe Benefits\nOperating Expenses\nBOARD OF REGENTS", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.48", "order": 50, "type": "table_cell", "bbox": { "l": 178.638, "t": 462.7275, "r": 223.914, "b": 412.275 }, "text": "$132,759\n$47,793\n$4,708,530\n$4,889,082", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.49", "order": 51, "type": "table_cell", "bbox": { "l": 270, "t": 463.0475, "r": 315.276, "b": 412.595 }, "text": "$116,200\n$34,860\n$2,223,807\n$2,374,867", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.50", "order": 52, "type": "table_cell", "bbox": { "l": 353.9685, "t": 463.0475, "r": 399.2445, "b": 412.595 }, "text": "$142,048\n$45,455\n$3,908,160\n$4,095,663", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.51", "order": 53, "type": "table_cell", "bbox": { "l": 435.942, "t": 463.0475, "r": 481.218, "b": 412.595 }, "text": "$142,048\n$45,455\n$3,908,160\n$4,095,663", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.52", "order": 54, "type": "table_cell", "bbox": { "l": 519.9105, "t": 463.0475, "r": 565.1865, "b": 412.595 }, "text": "$142,048\n$45,455\n$3,908,160\n$4,095,663", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.53", "order": 55, "type": "table_cell", "bbox": { "l": 18, "t": 400.0475, "r": 199.9965, "b": 362.195 }, "text": "Personnel\nFringe Benefits\nOperating Expenses", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.54", "order": 56, "type": "table_cell", "bbox": { "l": 178.638, "t": 399.7275, "r": 216.459, "b": 349.275 }, "text": "$165,000\n$59,400\n$60,000\n$284,400", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.55", "order": 57, "type": "table_cell", "bbox": { "l": 270, "t": 400.0475, "r": 307.821, "b": 349.595 }, "text": "$375,992\n$93,998\n$118,364\n$588,354", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.56", "order": 58, "type": "table_cell", "bbox": { "l": 353.9685, "t": 400.0475, "r": 391.7895, "b": 349.595 }, "text": "$399,280\n$91,834\n$19,710\n$510,824", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.57", "order": 59, "type": "table_cell", "bbox": { "l": 435.942, "t": 400.0475, "r": 473.763, "b": 349.595 }, "text": "$399,280\n$91,834\n$19,710\n$510,824", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.58", "order": 60, "type": "table_cell", "bbox": { "l": 521.9055, "t": 400.0475, "r": 559.7265, "b": 349.595 }, "text": "$399,280\n$91,834\n$19,710\n$510,824", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.59", "order": 61, "type": "table_cell", "bbox": { "l": 1.2, "t": 372.4154, "r": 103, "b": 358.1908 }, "text": "BRAND IDENTITYAND UNIVERSITY RELATIONS", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.60", "order": 62, "type": "table_cell", "bbox": { "l": 103, "t": 372.4154, "r": 204.8, "b": 358.1908 }, "text": "", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.61", "order": 63, "type": "table_cell", "bbox": { "l": 204.8, "t": 372.4154, "r": 306.6, "b": 358.1908 }, "text": "", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.62", "order": 64, "type": "table_cell", "bbox": { "l": 306.6, "t": 372.4154, "r": 408.4, "b": 358.1908 }, "text": "", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.63", "order": 65, "type": "table_cell", "bbox": { "l": 408.4, "t": 372.4154, "r": 510.2, "b": 358.1908 }, "text": "", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.64", "order": 66, "type": "table_cell", "bbox": { "l": 510.2, "t": 372.4154, "r": 612, "b": 358.1908 }, "text": "", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.65", "order": 67, "type": "table_cell", "bbox": { "l": 18, "t": 324.4475, "r": 98.7765, "b": 259.20050000000003 }, "text": "Personnel\nFringe Benefits\nOperating Expenses\nCAMPUS ALTHLETICS", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.66", "order": 68, "type": "table_cell", "bbox": { "l": 178.638, "t": 324.1275, "r": 223.914, "b": 273.67499999999995 }, "text": "$631,500\n$227,340\n$250,500\n$1,109,340", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.67", "order": 69, "type": "table_cell", "bbox": { "l": 270, "t": 324.4475, "r": 315.276, "b": 273.995 }, "text": "$715,892\n$214,768\n$182,236\n$1,112,896", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.68", "order": 70, "type": "table_cell", "bbox": { "l": 353.9685, "t": 324.4475, "r": 399.2445, "b": 273.995 }, "text": "$707,280\n$162,674\n$296,260\n$1,166,214", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.69", "order": 71, "type": "table_cell", "bbox": { "l": 437.937, "t": 324.4475, "r": 483.213, "b": 273.995 }, "text": "$707,280\n$162,674\n$296,260\n$1,166,214", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.70", "order": 72, "type": "table_cell", "bbox": { "l": 519.9105, "t": 324.4475, "r": 565.1865, "b": 273.995 }, "text": "$707,280\n$162,674\n$296,260\n$1,166,214", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.71", "order": 73, "type": "table_cell", "bbox": { "l": 18, "t": 261.4475, "r": 148.578, "b": 196.20050000000003 }, "text": "Personnel\nFringe Benefits\nOperating Expenses\nFACILITIES AND INFRASTRUCTURE", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.72", "order": 74, "type": "table_cell", "bbox": { "l": 178.638, "t": 261.12750000000005, "r": 223.914, "b": 210.67499999999995 }, "text": "$1,489,000\n$536,040\n$720,500\n$2,745,540", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.73", "order": 75, "type": "table_cell", "bbox": { "l": 270, "t": 261.4475, "r": 315.276, "b": 210.995 }, "text": "$1,181,242\n$354,373\n$332,252\n$1,867,867", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.74", "order": 76, "type": "table_cell", "bbox": { "l": 351.9735, "t": 261.4475, "r": 397.2495, "b": 210.995 }, "text": "$1,367,002\n$314,411\n$445,262\n$2,126,675", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.75", "order": 77, "type": "table_cell", "bbox": { "l": 437.937, "t": 261.4475, "r": 483.213, "b": 210.995 }, "text": "$1,367,002\n$314,411\n$445,262\n$2,126,675", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.76", "order": 78, "type": "table_cell", "bbox": { "l": 519.9105, "t": 261.4475, "r": 565.1865, "b": 210.995 }, "text": "$1,367,002\n$314,411\n$445,262\n$2,126,675", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.77", "order": 79, "type": "table_cell", "bbox": { "l": 18, "t": 198.4475, "r": 199.9965, "b": 133.20050000000003 }, "text": "Personnel\nFringe Benefits\nOperating Expenses\nFINANCE AND ADMINISTRATION", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.78", "order": 80, "type": "table_cell", "bbox": { "l": 178.638, "t": 198.12750000000005, "r": 223.914, "b": 147.67499999999995 }, "text": "$1,903,759\n$685,353\n$3,216,862\n$5,805,974", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.79", "order": 81, "type": "table_cell", "bbox": { "l": 270, "t": 198.4475, "r": 315.276, "b": 147.995 }, "text": "$1,241,659\n$682,912\n$3,043,871\n$4,968,442", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.80", "order": 82, "type": "table_cell", "bbox": { "l": 351.9735, "t": 198.4475, "r": 397.2495, "b": 147.995 }, "text": "$1,434,411\n$860,646\n$2,494,379\n$4,789,436", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.81", "order": 83, "type": "table_cell", "bbox": { "l": 437.937, "t": 198.4475, "r": 483.213, "b": 147.995 }, "text": "$1,434,411\n$860,646\n$2,494,379\n$4,789,436", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.82", "order": 84, "type": "table_cell", "bbox": { "l": 519.9105, "t": 198.4475, "r": 565.1865, "b": 147.995 }, "text": "$1,434,411\n$860,646\n$2,494,379\n$4,789,436", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.83", "order": 85, "type": "table_cell", "bbox": { "l": 18, "t": 135.4475, "r": 93.663, "b": 70.20050000000003 }, "text": "Personnel\nFringe Benefits\nOperating Expenses\nGENERAL COUNSEL", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.84", "order": 86, "type": "table_cell", "bbox": { "l": 178.638, "t": 135.12750000000005, "r": 228.975, "b": 84.67499999999995 }, "text": "$3,290,881\n$1,184,717\n$6,527,200\n$11,002,798", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.85", "order": 87, "type": "table_cell", "bbox": { "l": 270, "t": 135.4475, "r": 315.276, "b": 84.995 }, "text": "$2,392,763\n$717,829\n$6,012,148\n$9,122,739", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.86", "order": 88, "type": "table_cell", "bbox": { "l": 351.9735, "t": 135.4475, "r": 402.3105, "b": 84.995 }, "text": "$1,997,319\n$739,008\n$7,584,192\n$10,320,519", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.87", "order": 89, "type": "table_cell", "bbox": { "l": 437.937, "t": 135.4475, "r": 488.274, "b": 84.995 }, "text": "$1,997,319\n$739,008\n$7,584,192\n$10,320,519", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.88", "order": 90, "type": "table_cell", "bbox": { "l": 519.9105, "t": 135.4475, "r": 570.531, "b": 84.995 }, "text": "$1,997,319\n$739,008\n$7,584,192\n$10,320,519", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.89", "order": 91, "type": "table_cell", "bbox": { "l": 18, "t": 72.44749999999999, "r": 57.879, "b": 59.79499999999996 }, "text": "Personnel", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.90", "order": 92, "type": "table_cell", "bbox": { "l": 103, "t": 73.6985, "r": 204.8, "b": 59.4738 }, "text": "-$", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.91", "order": 93, "type": "table_cell", "bbox": { "l": 270, "t": 72.44749999999999, "r": 307.821, "b": 59.79499999999996 }, "text": "$311,281", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.92", "order": 94, "type": "table_cell", "bbox": { "l": 351.9735, "t": 72.44749999999999, "r": 389.7945, "b": 59.79499999999996 }, "text": "$307,915", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.93", "order": 95, "type": "table_cell", "bbox": { "l": 437.937, "t": 72.44749999999999, "r": 475.758, "b": 59.79499999999996 }, "text": "$307,915", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.94", "order": 96, "type": "table_cell", "bbox": { "l": 519.9105, "t": 72.44749999999999, "r": 557.7315, "b": 59.79499999999996 }, "text": "$307,915", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.95", "order": 97, "type": "table_cell", "bbox": { "l": 18, "t": 59.84739999999999, "r": 75.225, "b": 47.19489999999996 }, "text": "Fringe Benefits", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.96", "order": 98, "type": "table_cell", "bbox": { "l": 103, "t": 59.4738, "r": 204.8, "b": 45.2492 }, "text": "-$", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.97", "order": 99, "type": "table_cell", "bbox": { "l": 270, "t": 59.84739999999999, "r": 302.76, "b": 47.19489999999996 }, "text": "$77,820", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.98", "order": 100, "type": "table_cell", "bbox": { "l": 351.984, "t": 59.84739999999999, "r": 384.744, "b": 47.19489999999996 }, "text": "$76,979", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.99", "order": 101, "type": "table_cell", "bbox": { "l": 437.9475, "t": 59.84739999999999, "r": 470.7075, "b": 47.19489999999996 }, "text": "$76,979", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.100", "order": 102, "type": "table_cell", "bbox": { "l": 519.921, "t": 59.84739999999999, "r": 552.681, "b": 47.19489999999996 }, "text": "$76,979", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.101", "order": 103, "type": "table_cell", "bbox": { "l": 18, "t": 47.247499999999945, "r": 93.663, "b": 34.59500000000003 }, "text": "Operating Expenses", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.102", "order": 104, "type": "table_cell", "bbox": { "l": 103, "t": 45.2492, "r": 204.8, "b": 31.0246 }, "text": "-$", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.103", "order": 105, "type": "table_cell", "bbox": { "l": 204.8, "t": 45.2492, "r": 306.6, "b": 31.0246 }, "text": "$46,380 of $503,451", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.104", "order": 106, "type": "table_cell", "bbox": { "l": 351.9735, "t": 47.247499999999945, "r": 389.7945, "b": 34.59500000000003 }, "text": "$201,125", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.105", "order": 107, "type": "table_cell", "bbox": { "l": 437.937, "t": 47.247499999999945, "r": 475.758, "b": 34.59500000000003 }, "text": "$201,125", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.106", "order": 108, "type": "table_cell", "bbox": { "l": 519.9105, "t": 47.247499999999945, "r": 557.7315, "b": 34.59500000000003 }, "text": "$201,125", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.107", "order": 109, "type": "table_cell", "bbox": { "l": 1.2, "t": 31.0246, "r": 103, "b": 16.8 }, "text": "", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.108", "order": 110, "type": "table_cell", "bbox": { "l": 103, "t": 31.0246, "r": 204.8, "b": 16.8 }, "text": "-$", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.109", "order": 111, "type": "table_cell", "bbox": { "l": 270, "t": 34.647500000000036, "r": 307.821, "b": 21.995000000000005 }, "text": "$503,451", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.110", "order": 112, "type": "table_cell", "bbox": { "l": 351.9735, "t": 34.647500000000036, "r": 389.7945, "b": 21.995000000000005 }, "text": "$586,019", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.111", "order": 113, "type": "table_cell", "bbox": { "l": 437.937, "t": 34.647500000000036, "r": 475.758, "b": 21.995000000000005 }, "text": "$586,019", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.112", "order": 114, "type": "table_cell", "bbox": { "l": 519.9105, "t": 34.647500000000036, "r": 557.7315, "b": 21.995000000000005 }, "text": "$586,019", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] } ], "excluded_furniture": { "first": [], "last": [] } }