{ "document_id": 15402, "page": 16, "width_pt": 612, "height_pt": 792, "rotation": 270, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 15515, "item_count": 235, "counts_by_type": { "figure": 1, "header": 1, "table": 1, "table_cell": 232 }, "build_ms": 2, "items": [ { "id": "p16.1", "order": 1, "type": "header", "bbox": { "l": 536.16, "t": 728.64, "r": 577.44, "b": 606.24 }, "text": "Budget vs. Actual\nEleven Months Ending May 31,\n2013\nAmounts shown in dollars", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p16.2", "order": 2, "type": "figure", "bbox": { "l": 65.76, "t": 756.72, "r": 182.16, "b": 717.84 }, "text": "", "attrs": { "source": "pdf_image" } }, { "id": "p16.3", "order": 3, "type": "table", "bbox": { "l": 82.32, "t": 730.32, "r": 527.28, "b": 27.36 }, "text": "", "attrs": { "block_label": "table", "n_rows": 22, "n_cols": 11 }, "children": [ { "id": "p16.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 82.32, "t": 730.32, "r": 122.7709, "b": 666.4145 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 2, "colspan": 1 } }, { "id": "p16.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 122.7709, "t": 730.32, "r": 163.2218, "b": 666.4145 }, "text": "Approved Budget", "attrs": { "row": 0, "col": 1, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 163.2218, "t": 730.32, "r": 203.6727, "b": 666.4145 }, "text": "Revised Budget", "attrs": { "row": 0, "col": 2, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 203.6727, "t": 730.32, "r": 244.1236, "b": 666.4145 }, "text": "Budget after Reduction", "attrs": { "row": 0, "col": 3, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 244.1236, "t": 730.32, "r": 284.5745, "b": 666.4145 }, "text": "YTD Actual Activity", "attrs": { "row": 0, "col": 4, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 284.5745, "t": 730.32, "r": 325.0255, "b": 666.4145 }, "text": "YTD Actual % of Budget after Reduction", "attrs": { "row": 0, "col": 5, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 325.0255, "t": 730.32, "r": 365.4764, "b": 666.4145 }, "text": "% Expired", "attrs": { "row": 0, "col": 6, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 365.4764, "t": 730.32, "r": 405.9273, "b": 666.4145 }, "text": "Variance", "attrs": { "row": 0, "col": 7, "rowspan": 2, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 405.9273, "t": 730.32, "r": 527.28, "b": 698.3673 }, "text": "YTD ACTUAL BY FUND GROUP", "attrs": { "row": 0, "col": 8, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p16.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 405.9273, "t": 698.3673, "r": 446.3782, "b": 666.4145 }, "text": "Education & General", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 446.3782, "t": 698.3673, "r": 486.8291, "b": 666.4145 }, "text": "Auxiliary", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 486.8291, "t": 698.3673, "r": 527.28, "b": 666.4145 }, "text": "Land Grant & Action Agenda", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 82.32, "t": 666.4145, "r": 122.7709, "b": 634.4618 }, "text": "Revenues", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 122.7709, "t": 666.4145, "r": 163.2218, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 163.2218, "t": 666.4145, "r": 203.6727, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 203.6727, "t": 666.4145, "r": 244.1236, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 244.1236, "t": 666.4145, "r": 284.5745, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 284.5745, "t": 666.4145, "r": 325.0255, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 325.0255, "t": 666.4145, "r": 365.4764, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 365.4764, "t": 666.4145, "r": 405.9273, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 405.9273, "t": 666.4145, "r": 446.3782, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 446.3782, "t": 666.4145, "r": 486.8291, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 486.8291, "t": 666.4145, "r": 527.28, "b": 634.4618 }, "text": "", "attrs": { "row": 2, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 82.32, "t": 634.4618, "r": 122.7709, "b": 602.5091 }, "text": "State Appropriations", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 122.7709, "t": 634.4618, "r": 163.2218, "b": 602.5091 }, "text": "23,537,400", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 163.2218, "t": 634.4618, "r": 203.6727, "b": 602.5091 }, "text": "23,537,400", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 203.6727, "t": 634.4618, "r": 244.1236, "b": 602.5091 }, "text": "23,537,400", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 244.1236, "t": 634.4618, "r": 284.5745, "b": 602.5091 }, "text": "23,537,402", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 284.5745, "t": 634.4618, "r": 325.0255, "b": 602.5091 }, "text": "100.00%", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 325.0255, "t": 634.4618, "r": 365.4764, "b": 602.5091 }, "text": "91.67%", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 365.4764, "t": 634.4618, "r": 405.9273, "b": 602.5091 }, "text": "0.00%", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 405.9273, "t": 634.4618, "r": 446.3782, "b": 602.5091 }, "text": "18,552,590", "attrs": { "row": 3, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 446.3782, "t": 634.4618, "r": 486.8291, "b": 602.5091 }, "text": "0", "attrs": { "row": 3, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 486.8291, "t": 634.4618, "r": 527.28, "b": 602.5091 }, "text": "4,984,812", "attrs": { "row": 3, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 82.32, "t": 602.5091, "r": 122.7709, "b": 570.5564 }, "text": "Student Tuition & Mandatory Fees", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 122.7709, "t": 602.5091, "r": 163.2218, "b": 570.5564 }, "text": "25,975,156", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 163.2218, "t": 602.5091, "r": 203.6727, "b": 570.5564 }, "text": "25,975,156", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 203.6727, "t": 602.5091, "r": 244.1236, "b": 570.5564 }, "text": "21,108,797", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 244.1236, "t": 602.5091, "r": 284.5745, "b": 570.5564 }, "text": "20,536,258", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 284.5745, "t": 602.5091, "r": 325.0255, "b": 570.5564 }, "text": "97.29%", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 325.0255, "t": 602.5091, "r": 365.4764, "b": 570.5564 }, "text": "91.67%", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 365.4764, "t": 602.5091, "r": 405.9273, "b": 570.5564 }, "text": "-2.71%", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 405.9273, "t": 602.5091, "r": 446.3782, "b": 570.5564 }, "text": "20,536,258", "attrs": { "row": 4, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 446.3782, "t": 602.5091, "r": 486.8291, "b": 570.5564 }, "text": "0", "attrs": { "row": 4, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 486.8291, "t": 602.5091, "r": 527.28, "b": 570.5564 }, "text": "0", "attrs": { "row": 4, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 82.32, "t": 570.5564, "r": 122.7709, "b": 538.6036 }, "text": "Auxiliaries", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 122.7709, "t": 570.5564, "r": 163.2218, "b": 538.6036 }, "text": "7,203,860", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 163.2218, "t": 570.5564, "r": 203.6727, "b": 538.6036 }, "text": "7,203,860", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 203.6727, "t": 570.5564, "r": 244.1236, "b": 538.6036 }, "text": "7,203,860", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 244.1236, "t": 570.5564, "r": 284.5745, "b": 538.6036 }, "text": "6,015,080", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 284.5745, "t": 570.5564, "r": 325.0255, "b": 538.6036 }, "text": "83.50%", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 325.0255, "t": 570.5564, "r": 365.4764, "b": 538.6036 }, "text": "91.67%", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 365.4764, "t": 570.5564, "r": 405.9273, "b": 538.6036 }, "text": "-16.50%", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 405.9273, "t": 570.5564, "r": 446.3782, "b": 538.6036 }, "text": "(18,893)", "attrs": { "row": 5, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 446.3782, "t": 570.5564, "r": 486.8291, "b": 538.6036 }, "text": "6,015,080", "attrs": { "row": 5, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 486.8291, "t": 570.5564, "r": 527.28, "b": 538.6036 }, "text": "18,893", "attrs": { "row": 5, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 82.32, "t": 538.6036, "r": 122.7709, "b": 506.6509 }, "text": "Other", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 122.7709, "t": 538.6036, "r": 163.2218, "b": 506.6509 }, "text": "5,129,900", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 163.2218, "t": 538.6036, "r": 203.6727, "b": 506.6509 }, "text": "5,129,900", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 203.6727, "t": 538.6036, "r": 244.1236, "b": 506.6509 }, "text": "5,129,900", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.61", "order": 64, "type": "table_cell", "bbox": { "l": 244.1236, "t": 538.6036, "r": 284.5745, "b": 506.6509 }, "text": "3,273,938", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.62", "order": 65, "type": "table_cell", "bbox": { "l": 284.5745, "t": 538.6036, "r": 325.0255, "b": 506.6509 }, "text": "63.82%", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.63", "order": 66, "type": "table_cell", "bbox": { "l": 325.0255, "t": 538.6036, "r": 365.4764, "b": 506.6509 }, "text": "91.67%", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.64", "order": 67, "type": "table_cell", "bbox": { "l": 365.4764, "t": 538.6036, "r": 405.9273, "b": 506.6509 }, "text": "-36.18%", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.65", "order": 68, "type": "table_cell", "bbox": { "l": 405.9273, "t": 538.6036, "r": 446.3782, "b": 506.6509 }, "text": "3,248,199", "attrs": { "row": 6, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.66", "order": 69, "type": "table_cell", "bbox": { "l": 446.3782, "t": 538.6036, "r": 486.8291, "b": 506.6509 }, "text": "0", "attrs": { "row": 6, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.67", "order": 70, "type": "table_cell", "bbox": { "l": 486.8291, "t": 538.6036, "r": 527.28, "b": 506.6509 }, "text": "25,739", "attrs": { "row": 6, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.68", "order": 71, "type": "table_cell", "bbox": { "l": 82.32, "t": 506.6509, "r": 122.7709, "b": 474.6982 }, "text": "Revenues Total", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.69", "order": 72, "type": "table_cell", "bbox": { "l": 122.7709, "t": 506.6509, "r": 163.2218, "b": 474.6982 }, "text": "61,846,316", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.70", "order": 73, "type": "table_cell", "bbox": { "l": 163.2218, "t": 506.6509, "r": 203.6727, "b": 474.6982 }, "text": "61,846,316", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.71", "order": 74, "type": "table_cell", "bbox": { "l": 203.6727, "t": 506.6509, "r": 244.1236, "b": 474.6982 }, "text": "56,979,957", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.72", "order": 75, "type": "table_cell", "bbox": { "l": 244.1236, "t": 506.6509, "r": 284.5745, "b": 474.6982 }, "text": "53,362,678", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.73", "order": 76, "type": "table_cell", "bbox": { "l": 284.5745, "t": 506.6509, "r": 325.0255, "b": 474.6982 }, "text": "93.65%", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.74", "order": 77, "type": "table_cell", "bbox": { "l": 325.0255, "t": 506.6509, "r": 365.4764, "b": 474.6982 }, "text": "91.67%", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.75", "order": 78, "type": "table_cell", "bbox": { "l": 365.4764, "t": 506.6509, "r": 405.9273, "b": 474.6982 }, "text": "-6.35%", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.76", "order": 79, "type": "table_cell", "bbox": { "l": 405.9273, "t": 506.6509, "r": 446.3782, "b": 474.6982 }, "text": "42,318,155", "attrs": { "row": 7, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.77", "order": 80, "type": "table_cell", "bbox": { "l": 446.3782, "t": 506.6509, "r": 486.8291, "b": 474.6982 }, "text": "6,015,080", "attrs": { "row": 7, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.78", "order": 81, "type": "table_cell", "bbox": { "l": 486.8291, "t": 506.6509, "r": 527.28, "b": 474.6982 }, "text": "5,029,443", "attrs": { "row": 7, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.79", "order": 82, "type": "table_cell", "bbox": { "l": 82.32, "t": 474.6982, "r": 122.7709, "b": 442.7455 }, "text": "Expenditures", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.80", "order": 83, "type": "table_cell", "bbox": { "l": 122.7709, "t": 474.6982, "r": 163.2218, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.81", "order": 84, "type": "table_cell", "bbox": { "l": 163.2218, "t": 474.6982, "r": 203.6727, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.82", "order": 85, "type": "table_cell", "bbox": { "l": 203.6727, "t": 474.6982, "r": 244.1236, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.83", "order": 86, "type": "table_cell", "bbox": { "l": 244.1236, "t": 474.6982, "r": 284.5745, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.84", "order": 87, "type": "table_cell", "bbox": { "l": 284.5745, "t": 474.6982, "r": 325.0255, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.85", "order": 88, "type": "table_cell", "bbox": { "l": 325.0255, "t": 474.6982, "r": 365.4764, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.86", "order": 89, "type": "table_cell", "bbox": { "l": 365.4764, "t": 474.6982, "r": 405.9273, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.87", "order": 90, "type": "table_cell", "bbox": { "l": 405.9273, "t": 474.6982, "r": 446.3782, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.88", "order": 91, "type": "table_cell", "bbox": { "l": 446.3782, "t": 474.6982, "r": 486.8291, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.89", "order": 92, "type": "table_cell", "bbox": { "l": 486.8291, "t": 474.6982, "r": 527.28, "b": 442.7455 }, "text": "", "attrs": { "row": 8, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.90", "order": 93, "type": "table_cell", "bbox": { "l": 82.32, "t": 442.7455, "r": 122.7709, "b": 410.7927 }, "text": "Salaries/Wages/Benefits", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.91", "order": 94, "type": "table_cell", "bbox": { "l": 122.7709, "t": 442.7455, "r": 163.2218, "b": 410.7927 }, "text": "35,985,693", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.92", "order": 95, "type": "table_cell", "bbox": { "l": 163.2218, "t": 442.7455, "r": 203.6727, "b": 410.7927 }, "text": "36,492,435", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.93", "order": 96, "type": "table_cell", "bbox": { "l": 203.6727, "t": 442.7455, "r": 244.1236, "b": 410.7927 }, "text": "32,440,440", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.94", "order": 97, "type": "table_cell", "bbox": { "l": 244.1236, "t": 442.7455, "r": 284.5745, "b": 410.7927 }, "text": "25,626,461", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.95", "order": 98, "type": "table_cell", "bbox": { "l": 284.5745, "t": 442.7455, "r": 325.0255, "b": 410.7927 }, "text": "79.00%", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.96", "order": 99, "type": "table_cell", "bbox": { "l": 325.0255, "t": 442.7455, "r": 365.4764, "b": 410.7927 }, "text": "91.67%", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.97", "order": 100, "type": "table_cell", "bbox": { "l": 365.4764, "t": 442.7455, "r": 405.9273, "b": 410.7927 }, "text": "-21.00%", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.98", "order": 101, "type": "table_cell", "bbox": { "l": 405.9273, "t": 442.7455, "r": 446.3782, "b": 410.7927 }, "text": "22,136,297", "attrs": { "row": 9, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.99", "order": 102, "type": "table_cell", "bbox": { "l": 446.3782, "t": 442.7455, "r": 486.8291, "b": 410.7927 }, "text": "1,049,267", "attrs": { "row": 9, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.100", "order": 103, "type": "table_cell", "bbox": { "l": 486.8291, "t": 442.7455, "r": 527.28, "b": 410.7927 }, "text": "2,440,897", "attrs": { "row": 9, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.101", "order": 104, "type": "table_cell", "bbox": { "l": 82.32, "t": 410.7927, "r": 122.7709, "b": 378.84 }, "text": "Supplies & Other", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.102", "order": 105, "type": "table_cell", "bbox": { "l": 122.7709, "t": 410.7927, "r": 163.2218, "b": 378.84 }, "text": "2,488,004", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.103", "order": 106, "type": "table_cell", "bbox": { "l": 163.2218, "t": 410.7927, "r": 203.6727, "b": 378.84 }, "text": "2,580,284", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.104", "order": 107, "type": "table_cell", "bbox": { "l": 203.6727, "t": 410.7927, "r": 244.1236, "b": 378.84 }, "text": "2,492,224", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.105", "order": 108, "type": "table_cell", "bbox": { "l": 244.1236, "t": 410.7927, "r": 284.5745, "b": 378.84 }, "text": "1,373,340", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.106", "order": 109, "type": "table_cell", "bbox": { "l": 284.5745, "t": 410.7927, "r": 325.0255, "b": 378.84 }, "text": "55.11%", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.107", "order": 110, "type": "table_cell", "bbox": { "l": 325.0255, "t": 410.7927, "r": 365.4764, "b": 378.84 }, "text": "91.67%", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.108", "order": 111, "type": "table_cell", "bbox": { "l": 365.4764, "t": 410.7927, "r": 405.9273, "b": 378.84 }, "text": "-44.89%", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.109", "order": 112, "type": "table_cell", "bbox": { "l": 405.9273, "t": 410.7927, "r": 446.3782, "b": 378.84 }, "text": "996,024", "attrs": { "row": 10, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.110", "order": 113, "type": "table_cell", "bbox": { "l": 446.3782, "t": 410.7927, "r": 486.8291, "b": 378.84 }, "text": "112,532", "attrs": { "row": 10, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.111", "order": 114, "type": "table_cell", "bbox": { "l": 486.8291, "t": 410.7927, "r": 527.28, "b": 378.84 }, "text": "264,784", "attrs": { "row": 10, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.112", "order": 115, "type": "table_cell", "bbox": { "l": 82.32, "t": 378.84, "r": 122.7709, "b": 346.8873 }, "text": "Travel", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.113", "order": 116, "type": "table_cell", "bbox": { "l": 122.7709, "t": 378.84, "r": 163.2218, "b": 346.8873 }, "text": "1,667,343", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.114", "order": 117, "type": "table_cell", "bbox": { "l": 163.2218, "t": 378.84, "r": 203.6727, "b": 346.8873 }, "text": "1,536,841", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.115", "order": 118, "type": "table_cell", "bbox": { "l": 203.6727, "t": 378.84, "r": 244.1236, "b": 346.8873 }, "text": "1,588,220", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.116", "order": 119, "type": "table_cell", "bbox": { "l": 244.1236, "t": 378.84, "r": 284.5745, "b": 346.8873 }, "text": "1,126,028", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.117", "order": 120, "type": "table_cell", "bbox": { "l": 284.5745, "t": 378.84, "r": 325.0255, "b": 346.8873 }, "text": "70.90%", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.118", "order": 121, "type": "table_cell", "bbox": { "l": 325.0255, "t": 378.84, "r": 365.4764, "b": 346.8873 }, "text": "91.67%", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.119", "order": 122, "type": "table_cell", "bbox": { "l": 365.4764, "t": 378.84, "r": 405.9273, "b": 346.8873 }, "text": "-29.10%", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.120", "order": 123, "type": "table_cell", "bbox": { "l": 405.9273, "t": 378.84, "r": 446.3782, "b": 346.8873 }, "text": "984,067", "attrs": { "row": 11, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.121", "order": 124, "type": "table_cell", "bbox": { "l": 446.3782, "t": 378.84, "r": 486.8291, "b": 346.8873 }, "text": "764", "attrs": { "row": 11, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.122", "order": 125, "type": "table_cell", "bbox": { "l": 486.8291, "t": 378.84, "r": 527.28, "b": 346.8873 }, "text": "141,197", "attrs": { "row": 11, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.123", "order": 126, "type": "table_cell", "bbox": { "l": 82.32, "t": 346.8873, "r": 122.7709, "b": 314.9345 }, "text": "Communications", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.124", "order": 127, "type": "table_cell", "bbox": { "l": 122.7709, "t": 346.8873, "r": 163.2218, "b": 314.9345 }, "text": "581,478", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.125", "order": 128, "type": "table_cell", "bbox": { "l": 163.2218, "t": 346.8873, "r": 203.6727, "b": 314.9345 }, "text": "820,324", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.126", "order": 129, "type": "table_cell", "bbox": { "l": 203.6727, "t": 346.8873, "r": 244.1236, "b": 314.9345 }, "text": "607,862", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.127", "order": 130, "type": "table_cell", "bbox": { "l": 244.1236, "t": 346.8873, "r": 284.5745, "b": 314.9345 }, "text": "321,212", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.128", "order": 131, "type": "table_cell", "bbox": { "l": 284.5745, "t": 346.8873, "r": 325.0255, "b": 314.9345 }, "text": "52.84%", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.129", "order": 132, "type": "table_cell", "bbox": { "l": 325.0255, "t": 346.8873, "r": 365.4764, "b": 314.9345 }, "text": "91.67%", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.130", "order": 133, "type": "table_cell", "bbox": { "l": 365.4764, "t": 346.8873, "r": 405.9273, "b": 314.9345 }, "text": "-47.16%", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.131", "order": 134, "type": "table_cell", "bbox": { "l": 405.9273, "t": 346.8873, "r": 446.3782, "b": 314.9345 }, "text": "311,658", "attrs": { "row": 12, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.132", "order": 135, "type": "table_cell", "bbox": { "l": 446.3782, "t": 346.8873, "r": 486.8291, "b": 314.9345 }, "text": "7,378", "attrs": { "row": 12, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.133", "order": 136, "type": "table_cell", "bbox": { "l": 486.8291, "t": 346.8873, "r": 527.28, "b": 314.9345 }, "text": "2,176", "attrs": { "row": 12, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.134", "order": 137, "type": "table_cell", "bbox": { "l": 82.32, "t": 314.9345, "r": 122.7709, "b": 282.9818 }, "text": "Services", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.135", "order": 138, "type": "table_cell", "bbox": { "l": 122.7709, "t": 314.9345, "r": 163.2218, "b": 282.9818 }, "text": "9,367,556", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.136", "order": 139, "type": "table_cell", "bbox": { "l": 163.2218, "t": 314.9345, "r": 203.6727, "b": 282.9818 }, "text": "9,033,542", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.137", "order": 140, "type": "table_cell", "bbox": { "l": 203.6727, "t": 314.9345, "r": 244.1236, "b": 282.9818 }, "text": "8,478,382", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.138", "order": 141, "type": "table_cell", "bbox": { "l": 244.1236, "t": 314.9345, "r": 284.5745, "b": 282.9818 }, "text": "6,892,035", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.139", "order": 142, "type": "table_cell", "bbox": { "l": 284.5745, "t": 314.9345, "r": 325.0255, "b": 282.9818 }, "text": "81.29%", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.140", "order": 143, "type": "table_cell", "bbox": { "l": 325.0255, "t": 314.9345, "r": 365.4764, "b": 282.9818 }, "text": "91.67%", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.141", "order": 144, "type": "table_cell", "bbox": { "l": 365.4764, "t": 314.9345, "r": 405.9273, "b": 282.9818 }, "text": "-18.71%", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.142", "order": 145, "type": "table_cell", "bbox": { "l": 405.9273, "t": 314.9345, "r": 446.3782, "b": 282.9818 }, "text": "3,600,500", "attrs": { "row": 13, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.143", "order": 146, "type": "table_cell", "bbox": { "l": 446.3782, "t": 314.9345, "r": 486.8291, "b": 282.9818 }, "text": "3,014,207", "attrs": { "row": 13, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.144", "order": 147, "type": "table_cell", "bbox": { "l": 486.8291, "t": 314.9345, "r": 527.28, "b": 282.9818 }, "text": "277,327", "attrs": { "row": 13, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.145", "order": 148, "type": "table_cell", "bbox": { "l": 82.32, "t": 282.9818, "r": 122.7709, "b": 251.0291 }, "text": "Interdepartmental", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.146", "order": 149, "type": "table_cell", "bbox": { "l": 122.7709, "t": 282.9818, "r": 163.2218, "b": 251.0291 }, "text": "383,919", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.147", "order": 150, "type": "table_cell", "bbox": { "l": 163.2218, "t": 282.9818, "r": 203.6727, "b": 251.0291 }, "text": "387,048", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.148", "order": 151, "type": "table_cell", "bbox": { "l": 203.6727, "t": 282.9818, "r": 244.1236, "b": 251.0291 }, "text": "394,420", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.149", "order": 152, "type": "table_cell", "bbox": { "l": 244.1236, "t": 282.9818, "r": 284.5745, "b": 251.0291 }, "text": "(9,973)", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.150", "order": 153, "type": "table_cell", "bbox": { "l": 284.5745, "t": 282.9818, "r": 325.0255, "b": 251.0291 }, "text": "-2.53%", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.151", "order": 154, "type": "table_cell", "bbox": { "l": 325.0255, "t": 282.9818, "r": 365.4764, "b": 251.0291 }, "text": "91.67%", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.152", "order": 155, "type": "table_cell", "bbox": { "l": 365.4764, "t": 282.9818, "r": 405.9273, "b": 251.0291 }, "text": "-102.53%", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.153", "order": 156, "type": "table_cell", "bbox": { "l": 405.9273, "t": 282.9818, "r": 446.3782, "b": 251.0291 }, "text": "85,710", "attrs": { "row": 14, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.154", "order": 157, "type": "table_cell", "bbox": { "l": 446.3782, "t": 282.9818, "r": 486.8291, "b": 251.0291 }, "text": "(129,396)", "attrs": { "row": 14, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.155", "order": 158, "type": "table_cell", "bbox": { "l": 486.8291, "t": 282.9818, "r": 527.28, "b": 251.0291 }, "text": "33,713", "attrs": { "row": 14, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.156", "order": 159, "type": "table_cell", "bbox": { "l": 82.32, "t": 251.0291, "r": 122.7709, "b": 219.0764 }, "text": "Fixed Costs", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.157", "order": 160, "type": "table_cell", "bbox": { "l": 122.7709, "t": 251.0291, "r": 163.2218, "b": 219.0764 }, "text": "2,894,908", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.158", "order": 161, "type": "table_cell", "bbox": { "l": 163.2218, "t": 251.0291, "r": 203.6727, "b": 219.0764 }, "text": "4,288,722", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.159", "order": 162, "type": "table_cell", "bbox": { "l": 203.6727, "t": 251.0291, "r": 244.1236, "b": 219.0764 }, "text": "3,133,446", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.160", "order": 163, "type": "table_cell", "bbox": { "l": 244.1236, "t": 251.0291, "r": 284.5745, "b": 219.0764 }, "text": "3,235,001", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.161", "order": 164, "type": "table_cell", "bbox": { "l": 284.5745, "t": 251.0291, "r": 325.0255, "b": 219.0764 }, "text": "103.24%", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.162", "order": 165, "type": "table_cell", "bbox": { "l": 325.0255, "t": 251.0291, "r": 365.4764, "b": 219.0764 }, "text": "91.67%", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.163", "order": 166, "type": "table_cell", "bbox": { "l": 365.4764, "t": 251.0291, "r": 405.9273, "b": 219.0764 }, "text": "3.24%", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.164", "order": 167, "type": "table_cell", "bbox": { "l": 405.9273, "t": 251.0291, "r": 446.3782, "b": 219.0764 }, "text": "2,145,112", "attrs": { "row": 15, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.165", "order": 168, "type": "table_cell", "bbox": { "l": 446.3782, "t": 251.0291, "r": 486.8291, "b": 219.0764 }, "text": "985,711", "attrs": { "row": 15, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.166", "order": 169, "type": "table_cell", "bbox": { "l": 486.8291, "t": 251.0291, "r": 527.28, "b": 219.0764 }, "text": "104,179", "attrs": { "row": 15, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.167", "order": 170, "type": "table_cell", "bbox": { "l": 82.32, "t": 219.0764, "r": 122.7709, "b": 187.1236 }, "text": "Student Aid", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.168", "order": 171, "type": "table_cell", "bbox": { "l": 122.7709, "t": 219.0764, "r": 163.2218, "b": 187.1236 }, "text": "4,890,510", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.169", "order": 172, "type": "table_cell", "bbox": { "l": 163.2218, "t": 219.0764, "r": 203.6727, "b": 187.1236 }, "text": "4,857,877", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.170", "order": 173, "type": "table_cell", "bbox": { "l": 203.6727, "t": 219.0764, "r": 244.1236, "b": 187.1236 }, "text": "4,890,310", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.171", "order": 174, "type": "table_cell", "bbox": { "l": 244.1236, "t": 219.0764, "r": 284.5745, "b": 187.1236 }, "text": "5,068,780", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.172", "order": 175, "type": "table_cell", "bbox": { "l": 284.5745, "t": 219.0764, "r": 325.0255, "b": 187.1236 }, "text": "103.65%", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.173", "order": 176, "type": "table_cell", "bbox": { "l": 325.0255, "t": 219.0764, "r": 365.4764, "b": 187.1236 }, "text": "91.67%", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.174", "order": 177, "type": "table_cell", "bbox": { "l": 365.4764, "t": 219.0764, "r": 405.9273, "b": 187.1236 }, "text": "3.65%", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.175", "order": 178, "type": "table_cell", "bbox": { "l": 405.9273, "t": 219.0764, "r": 446.3782, "b": 187.1236 }, "text": "4,767,231", "attrs": { "row": 16, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.176", "order": 179, "type": "table_cell", "bbox": { "l": 446.3782, "t": 219.0764, "r": 486.8291, "b": 187.1236 }, "text": "301,549", "attrs": { "row": 16, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.177", "order": 180, "type": "table_cell", "bbox": { "l": 486.8291, "t": 219.0764, "r": 527.28, "b": 187.1236 }, "text": "0", "attrs": { "row": 16, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.178", "order": 181, "type": "table_cell", "bbox": { "l": 82.32, "t": 187.1236, "r": 122.7709, "b": 155.1709 }, "text": "Capital", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.179", "order": 182, "type": "table_cell", "bbox": { "l": 122.7709, "t": 187.1236, "r": 163.2218, "b": 155.1709 }, "text": "96,612", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.180", "order": 183, "type": "table_cell", "bbox": { "l": 163.2218, "t": 187.1236, "r": 203.6727, "b": 155.1709 }, "text": "(881,618)", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.181", "order": 184, "type": "table_cell", "bbox": { "l": 203.6727, "t": 187.1236, "r": 244.1236, "b": 155.1709 }, "text": "(904,310)", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.182", "order": 185, "type": "table_cell", "bbox": { "l": 244.1236, "t": 187.1236, "r": 284.5745, "b": 155.1709 }, "text": "489,800", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.183", "order": 186, "type": "table_cell", "bbox": { "l": 284.5745, "t": 187.1236, "r": 325.0255, "b": 155.1709 }, "text": "-54.16%", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.184", "order": 187, "type": "table_cell", "bbox": { "l": 325.0255, "t": 187.1236, "r": 365.4764, "b": 155.1709 }, "text": "91.67%", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.185", "order": 188, "type": "table_cell", "bbox": { "l": 365.4764, "t": 187.1236, "r": 405.9273, "b": 155.1709 }, "text": "-154.16%", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.186", "order": 189, "type": "table_cell", "bbox": { "l": 405.9273, "t": 187.1236, "r": 446.3782, "b": 155.1709 }, "text": "186,636", "attrs": { "row": 17, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.187", "order": 190, "type": "table_cell", "bbox": { "l": 446.3782, "t": 187.1236, "r": 486.8291, "b": 155.1709 }, "text": "1,408", "attrs": { "row": 17, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.188", "order": 191, "type": "table_cell", "bbox": { "l": 486.8291, "t": 187.1236, "r": 527.28, "b": 155.1709 }, "text": "301,755", "attrs": { "row": 17, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.189", "order": 192, "type": "table_cell", "bbox": { "l": 82.32, "t": 155.1709, "r": 122.7709, "b": 123.2182 }, "text": "Expenditures Total", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.190", "order": 193, "type": "table_cell", "bbox": { "l": 122.7709, "t": 155.1709, "r": 163.2218, "b": 123.2182 }, "text": "58,356,023", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.191", "order": 194, "type": "table_cell", "bbox": { "l": 163.2218, "t": 155.1709, "r": 203.6727, "b": 123.2182 }, "text": "59,115,455", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.192", "order": 195, "type": "table_cell", "bbox": { "l": 203.6727, "t": 155.1709, "r": 244.1236, "b": 123.2182 }, "text": "53,120,994", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.193", "order": 196, "type": "table_cell", "bbox": { "l": 244.1236, "t": 155.1709, "r": 284.5745, "b": 123.2182 }, "text": "44,122,683", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.194", "order": 197, "type": "table_cell", "bbox": { "l": 284.5745, "t": 155.1709, "r": 325.0255, "b": 123.2182 }, "text": "83.06%", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.195", "order": 198, "type": "table_cell", "bbox": { "l": 325.0255, "t": 155.1709, "r": 365.4764, "b": 123.2182 }, "text": "91.67%", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.196", "order": 199, "type": "table_cell", "bbox": { "l": 365.4764, "t": 155.1709, "r": 405.9273, "b": 123.2182 }, "text": "-16.94%", "attrs": { "row": 18, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.197", "order": 200, "type": "table_cell", "bbox": { "l": 405.9273, "t": 155.1709, "r": 446.3782, "b": 123.2182 }, "text": "35,213,235", "attrs": { "row": 18, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.198", "order": 201, "type": "table_cell", "bbox": { "l": 446.3782, "t": 155.1709, "r": 486.8291, "b": 123.2182 }, "text": "5,343,419", "attrs": { "row": 18, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.199", "order": 202, "type": "table_cell", "bbox": { "l": 486.8291, "t": 155.1709, "r": 527.28, "b": 123.2182 }, "text": "3,566,028", "attrs": { "row": 18, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.200", "order": 203, "type": "table_cell", "bbox": { "l": 82.32, "t": 123.2182, "r": 122.7709, "b": 91.2655 }, "text": "Surplus (Deficit) before Transfers", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.201", "order": 204, "type": "table_cell", "bbox": { "l": 122.7709, "t": 123.2182, "r": 163.2218, "b": 91.2655 }, "text": "3,490,293", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.202", "order": 205, "type": "table_cell", "bbox": { "l": 163.2218, "t": 123.2182, "r": 203.6727, "b": 91.2655 }, "text": "2,730,861", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.203", "order": 206, "type": "table_cell", "bbox": { "l": 203.6727, "t": 123.2182, "r": 244.1236, "b": 91.2655 }, "text": "3,858,963", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.204", "order": 207, "type": "table_cell", "bbox": { "l": 244.1236, "t": 123.2182, "r": 284.5745, "b": 91.2655 }, "text": "9,239,995", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.205", "order": 208, "type": "table_cell", "bbox": { "l": 284.5745, "t": 123.2182, "r": 325.0255, "b": 91.2655 }, "text": "", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.206", "order": 209, "type": "table_cell", "bbox": { "l": 325.0255, "t": 123.2182, "r": 365.4764, "b": 91.2655 }, "text": "", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.207", "order": 210, "type": "table_cell", "bbox": { "l": 365.4764, "t": 123.2182, "r": 405.9273, "b": 91.2655 }, "text": "", "attrs": { "row": 19, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.208", "order": 211, "type": "table_cell", "bbox": { "l": 405.9273, "t": 123.2182, "r": 446.3782, "b": 91.2655 }, "text": "7,104,920", "attrs": { "row": 19, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.209", "order": 212, "type": "table_cell", "bbox": { "l": 446.3782, "t": 123.2182, "r": 486.8291, "b": 91.2655 }, "text": "671,660", "attrs": { "row": 19, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.210", "order": 213, "type": "table_cell", "bbox": { "l": 486.8291, "t": 123.2182, "r": 527.28, "b": 91.2655 }, "text": "1,463,415", "attrs": { "row": 19, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.211", "order": 214, "type": "table_cell", "bbox": { "l": 82.32, "t": 91.2655, "r": 122.7709, "b": 59.3127 }, "text": "Mandatory & Nonmandatory transfers", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.212", "order": 215, "type": "table_cell", "bbox": { "l": 122.7709, "t": 91.2655, "r": 163.2218, "b": 59.3127 }, "text": "3,490,293", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.213", "order": 216, "type": "table_cell", "bbox": { "l": 163.2218, "t": 91.2655, "r": 203.6727, "b": 59.3127 }, "text": "2,730,864", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.214", "order": 217, "type": "table_cell", "bbox": { "l": 203.6727, "t": 91.2655, "r": 244.1236, "b": 59.3127 }, "text": "3,330,864", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.215", "order": 218, "type": "table_cell", "bbox": { "l": 244.1236, "t": 91.2655, "r": 284.5745, "b": 59.3127 }, "text": "2,016,233", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.216", "order": 219, "type": "table_cell", "bbox": { "l": 284.5745, "t": 91.2655, "r": 325.0255, "b": 59.3127 }, "text": "60.53%", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.217", "order": 220, "type": "table_cell", "bbox": { "l": 325.0255, "t": 91.2655, "r": 365.4764, "b": 59.3127 }, "text": "91.67%", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.218", "order": 221, "type": "table_cell", "bbox": { "l": 365.4764, "t": 91.2655, "r": 405.9273, "b": 59.3127 }, "text": "-39.47%", "attrs": { "row": 20, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.219", "order": 222, "type": "table_cell", "bbox": { "l": 405.9273, "t": 91.2655, "r": 446.3782, "b": 59.3127 }, "text": "525,297", "attrs": { "row": 20, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.220", "order": 223, "type": "table_cell", "bbox": { "l": 446.3782, "t": 91.2655, "r": 486.8291, "b": 59.3127 }, "text": "789,031", "attrs": { "row": 20, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.221", "order": 224, "type": "table_cell", "bbox": { "l": 486.8291, "t": 91.2655, "r": 527.28, "b": 59.3127 }, "text": "701,905", "attrs": { "row": 20, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.222", "order": 225, "type": "table_cell", "bbox": { "l": 82.32, "t": 59.3127, "r": 122.7709, "b": 27.36 }, "text": "Surplus (Deficit)", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.223", "order": 226, "type": "table_cell", "bbox": { "l": 122.7709, "t": 59.3127, "r": 163.2218, "b": 27.36 }, "text": "0", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.224", "order": 227, "type": "table_cell", "bbox": { "l": 163.2218, "t": 59.3127, "r": 203.6727, "b": 27.36 }, "text": "0", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.225", "order": 228, "type": "table_cell", "bbox": { "l": 203.6727, "t": 59.3127, "r": 244.1236, "b": 27.36 }, "text": "528,099", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.226", "order": 229, "type": "table_cell", "bbox": { "l": 244.1236, "t": 59.3127, "r": 284.5745, "b": 27.36 }, "text": "7,223,762", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.227", "order": 230, "type": "table_cell", "bbox": { "l": 284.5745, "t": 59.3127, "r": 325.0255, "b": 27.36 }, "text": "", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.228", "order": 231, "type": "table_cell", "bbox": { "l": 325.0255, "t": 59.3127, "r": 365.4764, "b": 27.36 }, "text": "", "attrs": { "row": 21, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.229", "order": 232, "type": "table_cell", "bbox": { "l": 365.4764, "t": 59.3127, "r": 405.9273, "b": 27.36 }, "text": "", "attrs": { "row": 21, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.230", "order": 233, "type": "table_cell", "bbox": { "l": 405.9273, "t": 59.3127, "r": 446.3782, "b": 27.36 }, "text": "6,579,623", "attrs": { "row": 21, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.231", "order": 234, "type": "table_cell", "bbox": { "l": 446.3782, "t": 59.3127, "r": 486.8291, "b": 27.36 }, "text": "(117,371)", "attrs": { "row": 21, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p16.3.232", "order": 235, "type": "table_cell", "bbox": { "l": 486.8291, "t": 59.3127, "r": 527.28, "b": 27.36 }, "text": "761,510", "attrs": { "row": 21, "col": 10, "rowspan": 1, "colspan": 1 } } ] } ], "excluded_furniture": { "first": [], "last": [] } }