{ "document_id": 15212, "page": 22, "width_pt": 792, "height_pt": 612, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 15323, "item_count": 35, "counts_by_type": { "footer": 1, "header": 1, "table": 1, "table_cell": 32 }, "build_ms": 3, "items": [ { "id": "p22.1", "order": 1, "type": "header", "bbox": { "l": 190.08, "t": 578.4, "r": 601.92, "b": 558.48 }, "text": "PROPOSED FY2021 CAMPUS OPERATIONS BUDGET", "attrs": { "block_label": "figure_title" }, "level": 2 }, { "id": "p22.2", "order": 2, "type": "table", "bbox": { "l": 17.04, "t": 550.32, "r": 775.44, "b": 347.52 }, "text": "", "attrs": { "block_label": "table", "n_rows": 4, "n_cols": 8, "integrity": { "cells_checked": 31, "cells_flagged": 0 } }, "children": [ { "id": "p22.2.1", "order": 3, "type": "table_cell", "bbox": { "l": 25.894, "t": 536.314867, "r": 75.125319, "b": 521.826125 }, "text": "REVENUE", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.2", "order": 4, "type": "table_cell", "bbox": { "l": 176.0487, "t": 541.684367, "r": 248.469023, "b": 513.162925 }, "text": "APPROVED\\nFY17 BUDGET", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.3", "order": 5, "type": "table_cell", "bbox": { "l": 261.8041, "t": 542.600467, "r": 334.224423, "b": 514.079025 }, "text": "APPROVED\\nFY18 BUDGET", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.4", "order": 6, "type": "table_cell", "bbox": { "l": 346.5849, "t": 542.600467, "r": 419.005223, "b": 514.079025 }, "text": "APPROVED\\nFY19 BUDGET", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.5", "order": 7, "type": "table_cell", "bbox": { "l": 435.8484, "t": 548.213467, "r": 508.268723, "b": 510.336925 }, "text": "APPROVED\\nFY20 BUDGET\\n(6/2018)", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.6", "order": 8, "type": "table_cell", "bbox": { "l": 523.2018, "t": 548.213467, "r": 595.622123, "b": 510.336925 }, "text": "AMENDED\\nFY20 BUDGET\\n(6/2019)", "attrs": { "row": 0, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.7", "order": 9, "type": "table_cell", "bbox": { "l": 610.7233, "t": 542.600467, "r": 683.143623, "b": 514.079025 }, "text": "PROPOSED\\nFY21 BUDGET", "attrs": { "row": 0, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.8", "order": 10, "type": "table_cell", "bbox": { "l": 713.3142, "t": 542.600467, "r": 767.000895, "b": 514.079025 }, "text": "BUDGET\\nVARIANCE", "attrs": { "row": 0, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p22.2.9", "order": 11, "type": "table_cell", "bbox": { "l": 25.894, "t": 501.88219300000003, "r": 161.345613, "b": 432.280025 }, "text": "State Appropriation\nTuition and Mandatory Fees\nNon-mandatory Fees\nEmployee Parking", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.10", "order": 12, "type": "table_cell", "bbox": { "l": 189.638, "t": 501.88219300000003, "r": 248.470011, "b": 432.280125 }, "text": "$26,729,600\n$15,437,500\n$430,600\n$33,400", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.11", "order": 13, "type": "table_cell", "bbox": { "l": 275.3933, "t": 501.823793, "r": 334.225311, "b": 432.221625 }, "text": "$26,729,600\n$15,887,500\n$430,600\n$33,400", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.12", "order": 14, "type": "table_cell", "bbox": { "l": 360.1742, "t": 502.798293, "r": 419.006211, "b": 433.196125 }, "text": "$25,459,000\n$15,960,000\n$430,000\n$35,000", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.13", "order": 15, "type": "table_cell", "bbox": { "l": 449.4377, "t": 502.95419300000003, "r": 508.269711, "b": 433.352025 }, "text": "$25,259,100\n$18,030,000\n$500,000\n$35,000", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.14", "order": 16, "type": "table_cell", "bbox": { "l": 536.7911, "t": 502.95419300000003, "r": 595.623111, "b": 433.352025 }, "text": "$25,259,100\n$17,000,000\n$500,000\n$35,000", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.15", "order": 17, "type": "table_cell", "bbox": { "l": 624.3126, "t": 502.798293, "r": 683.144611, "b": 433.196125 }, "text": "$25,384,300\n$13,598,000\n$400,000\n$28,000", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.16", "order": 18, "type": "table_cell", "bbox": { "l": 707.5267, "t": 502.798293, "r": 767.001875, "b": 433.196125 }, "text": "$125,200\n$(3,402,000)\n$(100,000)\n$(7,000)", "attrs": { "row": 1, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.17", "order": 19, "type": "table_cell", "bbox": { "l": 25.894, "t": 427.820793, "r": 102.055201, "b": 413.764725 }, "text": "Interest Income", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.18", "order": 20, "type": "table_cell", "bbox": { "l": 204.056, "t": 427.820793, "r": 248.469432, "b": 413.764725 }, "text": "$100,000", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.19", "order": 21, "type": "table_cell", "bbox": { "l": 289.8114, "t": 427.762393, "r": 334.224832, "b": 413.706325 }, "text": "$100,000", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.20", "order": 22, "type": "table_cell", "bbox": { "l": 374.5922, "t": 428.73679300000003, "r": 419.005632, "b": 414.680725 }, "text": "$100,000", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.21", "order": 23, "type": "table_cell", "bbox": { "l": 463.8557, "t": 428.892693, "r": 508.269132, "b": 414.836625 }, "text": "$100,000", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.22", "order": 24, "type": "table_cell", "bbox": { "l": 551.2091, "t": 428.892693, "r": 595.622532, "b": 414.836625 }, "text": "$175,000", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.23", "order": 25, "type": "table_cell", "bbox": { "l": 585.84, "t": 437.6533, "r": 680.64, "b": 415.12 }, "text": "-", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p22.2.24", "order": 26, "type": "table_cell", "bbox": { "l": 715.946534, "t": 428.73679300000003, "r": 767.002101, "b": 414.680725 }, "text": "$(175,000)", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p22.2.25", "order": 27, "type": "table_cell", "bbox": { "l": 25.894, "t": 407.820793, "r": 134.682352, "b": 350.376925 }, "text": "Indirect Cost Recovery\nAuxiliary Enterprises\nTOTAL", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.26", "order": 28, "type": "table_cell", "bbox": { "l": 183.9772, "t": 407.820793, "r": 248.46967, "b": 350.376925 }, "text": "$500,000\n3,734,500\n$46,965,600", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.27", "order": 29, "type": "table_cell", "bbox": { "l": 269.7325, "t": 407.762393, "r": 334.224969, "b": 350.318425 }, "text": "$500,000\n3,734,500\n$47,415,600", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.28", "order": 30, "type": "table_cell", "bbox": { "l": 354.5133, "t": 408.73679300000003, "r": 419.005869, "b": 351.292925 }, "text": "$500,000\n4,500,000\n$46,984,000", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.29", "order": 31, "type": "table_cell", "bbox": { "l": 443.7768, "t": 408.892693, "r": 508.269269, "b": 351.448825 }, "text": "$500,000\n5,000,000\n$48,424,100", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.30", "order": 32, "type": "table_cell", "bbox": { "l": 531.1302, "t": 408.892693, "r": 595.622669, "b": 351.448825 }, "text": "$500,000\n5,205,000\n$48,674,100", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.31", "order": 33, "type": "table_cell", "bbox": { "l": 618.6517, "t": 408.73679300000003, "r": 683.144169, "b": 351.292925 }, "text": "$400,000\n4,164,000\n$43,974,300", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p22.2.32", "order": 34, "type": "table_cell", "bbox": { "l": 701.6555, "t": 408.73679300000003, "r": 767.001875, "b": 351.292925 }, "text": "$(100,000)\n$(1,041,000)\n$(4,699,800)", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p22.3", "order": 35, "type": "footer", "bbox": { "l": 363.36, "t": 36.72, "r": 428.64, "b": 28.08 }, "text": "Page 22 of 24", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }